I agree good estimate
But other upside apart from price is volume
If crushing is not required then they can ship 80,000 tonnes per month
Which would access $50 to $100 mil per year profit
Downside is if they can get all the artesianal miners on board for a reasonable price
Other downside is how much mining will cost once the surface stuff is gone
Looks like plenty of stuff though
Rumot