Raw Cost Valuation - GOODWILL = $4.03 per share
I've arbitrarily assigned a momentary subjective approximation (MSA) of in ground reserves with an estimated impairment valuation and futures strip price of that same amount to reduce $13.06 to my own figure.
I'm no analyst so margin of error maybe so large as to be negligible.