PRICE TARGET -- 86 CENT

	Column 1	Column 2	Column 3
0	Tonnes	192,000
1	Price	850
2	total all in cost per tonne	382
3	Profit (USD) per year	$    89,856,000
4	AUDUSD	0.74
5	Earnings	121,427,027
6
7	Shares outstd	1,833,000,000
8	EPS	0.0662
9	PE	13
10	Price target	0.861	Purely Mt Cattlin

Upgrading my price target based on 60% recovery--192 ktpa

50% yields 160ktpa
70% yields >224ktpa
80% yields >256ktpa