Good work DF.
I think Spec pointed out earlier but if you want to compare GOR you need to account for the cost of building a new plant, otherwise the ratios will be incorrect.
Traditionally a 70/30 debt/equity split would be used to finance a plant. From memory GOR need ~$450M so probably 200M new shares and $300M in debt. You can check these numbers in their PFS.