sp value estimates for new gold producer

I am interested in reading peoples estimates or opinions of what fair value of this company might be on the following assumptions.

1) With the POG having been around 970->980USD this week,

2) IF AXM will be on targeted production for February and produce only 80,000oz this year (not 100,000)

3) AXM are still having some issues that have hindered their rampup or at least resulted in higher initial costs (ie. above their cost target of $560aud)

cheers,
mna