oz/yr = 75,000
cash cost/oz = A$200 (all A$ from now on)
sell oz = $1058
profit/oz = $858
sales profit = $64m
issued shares = 115m
forward EPS = 22.4c
DCF valuation = $3.39
forward p/e = 1.2
market cap = $31m
(also built in - nett profit/gross profit ratio = 0.4 and revenue/market cap ratio = 4.0)
projected market cap = $318m
