some company value calculations, page-6

Hi CEB, I will use the same assumptions on the following figures:

Going on 5.9mlbs production over 13 years

for $72/lb
5.9mlbs * $42/lb (revenue after costs) = $247,800,000 / 13 years = $19,061,538 minus tax (30%) = $13,343,076 minus royalties (6%) = $12,542,491 profit p.a. divided by 3.052 billion shares equals an EPS of .0041 dollars per share at a P/E 10 = 0.041 (or 4.1 cents)
Plus 1.9 net asset value = 6 cps

Going on 19.5mlbs JORC confirmed resources over a 13 year mine life:

for $72/lb
19.5mlbs * $42/lb (revenue after costs) = $819,000,000 / 13 years = $63,000,000 minus tax (30%) = $44,100,000 minus royalties (6%) = $41,454,000 profit p.a. divided by 3.052 billion shares equals an EPS of .0136 dollars per share at a PE ratio of 10 equaling 0.136 (or 13.6 cents per share)
Plus 1.9 net asset value = 15.5 cps

for $94/lb
19.5mlbs * $64/lb (revenue after costs) = $1,248,000,000 / 13 years = $96,000,000 minus tax (30%) = $67,200,000 minus royalties (6%) = $63,168,000 profit p.a. divided by 3.052 billion shares equals an EPS of .0207 dollars per share at a PE ratio of 10 equaling 0.207 (or 20.7 cents per share)
Plus 1.9 net asset value = 22.6 cps

let me know if I made any mistakes