Happy New Year, page-34

Hi Elari, thanks for that post. It states; "On this basis, using a 10% discount rate to reflect general equity risk and an average US$1,684/t graphite basket price for revenue calculations, we see a potential 7.93 cents/share value for Bunyu Phase 1, rising to 9.60c in 2020 as production and sales reach steady state, under our assumptions."

This is different to Pel's post "What are you on Bruce?...Edison's rated Volt, post Stage 2, at about 6.9c based on figures provided by the Co...and, that was prior to the last Patersons CR deal and dilution of this stock....imo your post is an unsubstantiated ramp-up of this stock."

Edison's website on Volt's page states; "On this basis, using a 10% discount rate to reflect general equity risk and an average US$1,684/t graphite basket price for revenue calculations, we see a potential 7.6 cents/share value (vs 7.9c prior to the fund-raise) for Bunyu Phase 1 under our assumptions."