let me remind you that my EPS assumptions are based on 70USD long term iron ore price and NOT $140USD which is the spot price!
I also doubled the equity!
And we still got circa 60cents per share
if we used 130-140USD iron ore price, and still double the equity, the EPS is WELL over $1.00 per share.
So its worth over $10!