I did my own estimates (do your own DD)

Using various gold prices in US $ ( assuming BRL star's unchanged) with two scenarios using 1000$ AISC,  8x cash flow, 71.9 million shares outstanding:

A) scenario 1: if all 3x existing mills run at full capacity (3x2000tpd), meaning 100k oz per yr x 6000/2400 tpd (actual) = 250k oz per yr

1- at 1900$ gold price, 22$
2- at 2500$ gold price, 42$
3- at 3500$ gold price, 70$
4- at 5000$ gold price, 111$
5- at 10000$ gold price, 250$


B) scenario 2: same as 1 + add 100k oz per yr from purchase of Iamgold Pitangui 900k existing deposit...meaning 350k oz per yr

1) at 1900$ gold price, 31$
2- at 2500$ gold price, 59$
3- at 3500$ gold price, 98$
4- at 5000$ gold price, 155$
5- at 10000$ gold price, 350$

...so pretty dirt cheap ....still...could take 10+ year but excellent prospect. Reminds me of Barrick Gold's early days...or Kirkland Lake gold...

Cheers