you should go to the LCK website and in their investor section you will find a MST Access report (dated July 2021) which will give you a detailed breakdown of LCK financial forecasts, and the analysts view on capital raising, cashflow and valuation.
makes for interesting reading and will help validate some of you numbers.
LCK Price at posting:
12.0¢ Sentiment: Hold Disclosure: Held
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.