so even with an extra $250mill needed for capex , on 3 mill proddy, theyre worth circa $4 on a PE of 105mill proddy we got circa 60cents per share , which with a PE 10 , we get $6 per shareNote again ive pretty much doubled the equity from 85mill shares+option atm and added ano extra 75mill in equity. rest debt financed.So if they use FMGs line , the stocks worth anywhere between 4-6 bucks on this analysis depending on gow much they produce.