Hoghead, the above numbers are your opinion, based on nothing (no formula, no comparables, nothing to back them up etc). Basically you picked numbers out of thin air. Sorry, that might work when choosing your lottery numbers, not when trying to put a price on a minning project.
=======================
Man, you ask for my opinion, then complain you are not getting it fast enough, and when you get it - its still not good enough? Why ask if you really didn't even want it?
An opinion is all you are going to get from me. I don't pretend to know. Never have.
I am willing to accept my limitations that I'm not an expert, so that's the best you are going to get from me. Why so hostile?
Dsikiorsk's comparible is something to consider. Yes, they would likely fetch higher than current SP, but it is a comparible. Insert what multiple on SP you think would fly? They are a little further along the development stage than us. Our location is better (closer to the smelter and acid supply).