not too shabby eh!, page-19

I think the calculations of Profit Taker is more accurate than the ones provided by Nev.

So the new estimated value of CDU share will be:

Revenue: @ say $AUS8,000 per tonne = $2,976,000,000 or $2.976 Billion (as per Nev's calcs)

mining & processing costs of $541m (as per profit taker calcs)

Admin cost 20m x 10=200m (as per zzedzz)

Net After Tax and Royalties (30% and 2.5%): = $1.5B which is 150m per year.

Current number of shares 140m

EPS after tax= $1.07 per share after tax

Applying PE of 7 give us $7.49 per share

Any comments or corrections will be appreciated