So say current share on issue = 1,132,219,388
Divide that by $2,500,000,000.00 (worse case scenario)
= 45c per share
or 90c at 25%
And that's not taking COH, Uranium in Peru, Gold, lead, and every other mineral they have in Somalia into account.
Shares 5c, options 2.4
Not too bad IMO.