Ya, I'm sure all that you say would change the price. I just used the average that they gave in the release, and they used 7 examples of takeouts, and the average takeout price was $129.57, however that was over the last 3 years as well, and the average for gold was about $1000 not $1375.
Also, Andean & Goldcorp, ended up being approx $1400/oz takeout.
Bottom Line, I think our future looks very Bright!