if you want to use current amt of shares:
1230 mill NPV over 15 yrs / 85 mill shares + options
= $14.47 NPV per share
if we assume say 150mill shares on issue once in proddy and some debt financing for future expansion:
1230 mill/ 150mill equity
= $8.20 NPV per share