RE:Suroco for free !This is not simplistic at all. This is the real thing. The difference is just $20 million:
Before acquiring SRN: C$0.35 x 600 million shares = C$210 million = $190 million
190 - $60 million Net Debt (see Q2 2014 report) = $130 million (Enterprise Value)
----------------------------------------------------------------------------------------------------------------
Pro forma SRN: C$0.28 x 870 million shares = ~C$240 million = ~$220 million
220 - $70 million Net Debt (see Q3 2014 report) = $150 million (Enterprise Value)