I like the summary considering the Cu price is $3.50...

I like the summary considering the Cu price is $3.50 atm:-

Strachan Corporate calculates a target valuationof $707m or $5.52 per share for Compass, based on the sum of its parts. A proposed
funding arrangement with Hunan Nonferrous Metals Corporation (HNC) places a value of about $650 million on the company’s base metal interests alone, lifting valuation to $6.72/share, while LOM Cu and Ni prices of $2.2
& $6/lb lifts target valuation to $7.04/share.