gbg potential sp projections

ore price $150/t
concentrate prem $20t

karara opex $60/t
karara production 8mt/pa 16mt/pa 30mt/pa

gbg share net income $440m/pa @8mt/pa
gbg net income per share iss = $0.35

gbg capex $1b ?
capex payback ~2yrs

pe5 = $1.75 sp @8mt/pa prod
= $3.50 sp @16mt/pa prod
= $7 sp @30mt/pa prod

pe10 = $3.50 sp @8mtpa prod
= $7 sp @16mtpa prod
= $14 sp @30mtpa prod