I assume you know what's in the ground and the outcome of the...

I assume you know what's in the ground and the outcome of the DFS before it is known?
Yes we know what may be issued in terms of equity and other knowns as announced, but you dont know the extent of royalties and other metrics to provide more than a paper towel breakdown.
Happy for you to share your DCF excel to substantiate your forecast valuation, but until a DFS and production you are guessing grossly. And do so for all the Company's assets please. Otherwise you are just speculating without substantiation. Otherwise there are other valuation metrics you can use for this level of uncertainty. Until then you are boring me and wasting my time. My technical analysis was spot on.