They are only giving KXL 1.5 mln ozs of gold on Hercules for a credit of $2.21 and a further 1.5 mln ozs for the rest of their property. Here is the tabulation
Asset NAV/s
Hercules $2.21
GB district Au properties $2.21
Base metal properties $0.35
Otis $0.17
Athabasca Basin $0.32
Cash $0.37
Total $5.64/share
There is definitely some wiggle room folks...
m.z.