valuation

For those interested, a copy of my updated valuation is posted on gmail (Bozo's gentle shove focused me).

www.gmail.com
user name: austpacresources
password: austpacresources

Notes:
* This is not investment advice, please don't rely on this for investment decisions. No liabilty is intended or will be assumed on my part.
* Anybody finding basic forumula errors let me know as I have done this fairly quickly.
* Its a prertty basic valuation - the tax estimate especially.
* Doesn't include gold, DRI - sorry guys I know you want this, but I don't have any info to work on.
* Post any questions on this forum and I'll respond when I can.
* Happy to take constructive criticisms and am braced for the usual outcry
* Constructive suggestions for improvement (preferably with some outline of intended design) welcome.
* Want to tailor the inputs - then adjust the yellow cells (particularly the probabilities and the tax rate)

Finally to clear something up, I am not a Corporate Financier or Investment Banker. I am a strategy consultant to large Financial Services clients in the Retail Banking and Corporate Banking sectors.

Regards,
Fergusg