ORE DCF

G'day team ORE. I've been working on a DCF model and wanted to get your thoughts on my assumptions/analysis… trying to develop my financial modelling skills.
My conclusions are that current share price is overvalued if Phase 2 doesn't go ahead... but way undervalued if it does!
I don't have a good feel for other ORE product revenues/costs so feedback on that would be greatly appreciated.
Key risks I see is that if ORE doesn't receive the very high battery grade forecasts... I've been comparing this to customs data and doesn't quite line up - but assuming there is a lag so might be ok in that regard.

If interested I can email you the spreadsheet, otherwise hit me up on [email protected].