I just did the figures again and it comes in at between $76 and $486m. And i also didn't consider production costs, only the production in dollars.
This is 32 wells multiplied by the estimated production per well of 2.4m and 15.2m
So i was obviously being overly optomistic by hoping that all wells will be producing $15.2m
Still, the average of those figures is $272m
Which is enormous for such a tiny market cap.