I reckon you are low. Assume production of 100,000 ounces next financial year. Cost is less than $1,000/ounce thus profit is $70 mill+ and going up as we speak with gold hitting $1,700. Value the company at 4 times profit and you've got $1.40 per share. People are starting to see this. This stock is undervalued by any method of valuation you choose.