shareholder review: KCN 2023 in a nutshell, page-28

interesting proposition, $7 per share gives a market cap of about $1.8B.
Based on the LOM plan they have 9 years at 110k oz average production at say US $700 margin which gives about A$110M margin less say A$15M corporate for an annual profit of A$95M for 9 years ignoring any finance costs, non-sustaining capex, exploration, etc.
To say the above is worth A$1.8B is drawing a pretty long bow & including an awful lot of blue sky.
I would love to see it happen but would be interested in seeing some justification for your $7 value or is it just a fanciful/hopeful figure you have plucked from your nether regions in an attempt to create irrational exuberance?