Ann: Chairman's Address, page-20

There will be so many markets to export to (NZ, Israel, Malaysia, Canada already setup), if these guys can do 50,000 KG (which is their goal for the South port facility) they are so undervalued it's mind boggling....

50,000 kg x 1000 = 50,000,000 grams

50,000,000 x $6.87 (average per gram that Canadian licensed producers sell for currently) = $334.35M in revenue.

20% EBITDA = $66.87M

$66.87M in revenue x 17 times earning (the Warren Buffett ideal) = $1.136B

$1.136B / $0.0683B (current market cap) = 16.63 multiplier on the current market cap.

16.63 x $0.46 (current stock price) = $7.64 AUD

Numbers folks. Numbers. People don't understand finance.