I had a look at the June 2020 financial report and i would like...

I had a look at the June 2020 financial report and i would like to work out the value of our unlisted shares I looked at 2 ways with vastly different results. I am not sure if either is correctt

Sawin Net present value NPV us billion $ 1.078 (as at Oct 2018) plus
Nowa ruda NPV US Billion$ 0.6 (as at Oct 2018)total USD Billion$ 1.678 (as at Oct 2018) divided by total shares Billion 1.169506

so NTA per share $1.43 USD

or is it issued capital $101,450,205 / 1,172,840,247 (issued shared) = USD per share 0.0867461353033095