CTP Profit project for next 15 years based on IER table

See table below for projections for next 15 years based on data from the table posted by OilGasPlanning (post 24731256) which is from the IER report.

I've worked out profit, year by year and accumulated
Profit for gas sale per GJ
Share price based based on current shares and based on 30% dilution if there was a CR
Just from gas sales alone CTP would have made a total accumulated profit (before tax) of $508M in 10 years and $745M in 15 years.

The average profit per GJ is $3.75

Over this period share price should peak around $140 (undiluted) and $1.08) diluted (not taking account of tax which would reduce it abit)
This share price is just based on gas sales and ignores exploration successes e.g. from Santos JV