Homebrand,
Not directly disagreeing with you, just pointing out that it’s complex, eg you might also want to strip out any operating contribution from Tropicana pre-sale.
Doesn’t SFR have the same issue with mine life as IGO has with Nova?
At least WSA has something to more than half replace FF and SQ, and possible options such as Mt Goode to expand.
EL