Have a good weekend...., page-30

Use $134 USD/t
20% dicount to coking coal Which is the latest figure going around for contract price.

Haven't factored in costs taken out for mining and equipment shipping etc

Last year they mined
2.6 million tones.
=416,00,000 mill USD
Minus 30%(partners) = $124,800,000 mill USD

$291,00,000 mill USD revenue approx

USD to AUD .75c

=$383,000,000 Mill AUD Revenue approx

Market cap currently $90m @ 4c

If they make $50m profit and looking at similar other companies a PE of 12 x $50m = $600m market cap
Or 27c share price.