Question for @Scarpa and @elphamale, i see youve noted the NPV calculations are in US dollars so your SP predictions should be converted to AUS dollar after you have calculated? So SP of 26c @ 100% NPV should be 36c aud.
Great analysis btw very much appreciated both of your contributions to this forum. needles amoungst the hay stack!