NPV needs to be adjusted, page-8

The same group that "noted the different cash flow" also re-iterated the NPV numbers on p5, p16 and p17 as part of the investment case.

If there's anyone who has more/similar experience than Pareto and would like to complete similar level of due diligence on the business case for WKT, I'm sure you can contact the directors suggesting you could similarly source project funding from your investor network within the next month. I do suggest you hurry though.

My abacus also says payback less than 2 years as per the report using the figures on p30. Also if averaging US$18M free cash, that's EPS of ~A7c. With a PE of 8 or 10 or 12, I'll leave you do that maths on whether that's more or less than the current SP...