Shares Outstanding :  464,544,700......OMG...so many shares...who cares!!!
PE Multiple :  10....................................Use whatever number you want
Offtake Volume :  2,800,000..................Assumes they sell out full capacity of the mine 
Cost per MT :  $225 FOB Vancouver.....Check pre-feasibility study
Selling Price MT :  $300.........................Being conservative 

Profit per Share :   $0.45

Share Price :     $4.52

Flex any variable you want...it all looks good to me!!!!