markeplace story 3 2 08, page-11

I will help you out with the CNT valuation Vayama!

All in US$
2009 production - 225koz
Ave POG - $920 (or pick your own number)
Revenue - $207m
Op costs @ $290/oz - $65m
Op margin - $141m
G&A, Expex, Capex - $12m
Royalty - $6.2m
JV attrib - 100%
EBITDA - $123m
Shares in issue - 877m
EPS - $0.14

Pick your own PER, but 15 would feel ok
Hence an indicated fair value of around $2.1/share
But that is for calender year 2009.

I will leave you to do the conversion to AU$

DYOR and happy investing :-)