Thanks WetratWetrat, thanks for your more detailed explanation. It is clear that we don't know the variables (mine and production costs, mineral prices, discount rate, risk rate, or even if they include silver/moly etc.) that a buyout company would use so I used the lowest prices for my evaluation and didn't mean to offend anybody. The CIBC report gave me the best clues as to how aquisitions are priced.