This table uses FY guidance re income. I've used $2440 as...

This table uses FY guidance re income. I've used $2440 as average gold price because that's what we have 50koz hedged for at Dargues. Current price is nearer 2300, but we've already sold 45koz at higher prices.

	Metal	Quantity (mid Point)	Ave Price	Income Nearest M$
1	Gold	106.5 koz	2440	260
2	Lead	24.1 kt	2700	65
3	Zinc	24.8 kt	3500	87
4	Copper	4.3 kt	11,000	47
5			Total	459

So income for H2 comes to $252 million. What this means is if we repeat H2 for FY 2022 we get $504 million, plus an extra half year of Dargues for an extra 25koz = 61 million: Total $565 Million. That's far more than the current market cap. So realistically if you throw in my previous estimate of $400 million for Federation once that gets cooking, less what Hera reduces by because Federation will be the major feed (say $150 million) we have revenue of over $800 million per annum (565 + 250). That supports a 70c share price on revenue alone, without considering the net profit will increase substantially. Guesses anyone starting at $200 million given we got 41 million for a bad half of 200 million revenue. The reality is it shoots through the $1 mark by a substantial amount.