@ Yowie013
I developed my DCF off a report done by intersuisse on another stock I hold.
http://www.kentorgold.com.au/assets/files/Kentor%20Gold%20(KGL)%20-%20Intersuisse%20-%202011%20October%2003.pdf
I am not trying to cross promote but am interested in your thoughts.
When developing my model (which is almost a mirror image of the above) I didnt notice any allowance to remove tax from the cal's once it was included.