Has anyone on here done a valuation of WSAs business using...

Has anyone on here done a valuation of WSAs business using reserves, estimated resource conversion, production profile, sustaining and development capex, OPEC, tax etc using various nickel price sensitivities and discount rates. It seems a lot of conversation on wsa on this forum says good balance sheet, cash, nickel price must be in for a bounce and it's undervalued. While these comments might feel nice (hey I'd love them to be right) they don't really make for good analysis on the value proposition and I was interested to see some more detailed analysis on value that doesn't focus on the current spot nickel price. In the interests of disclosure I hold.