Sage profit undiscountedDon't forget that the Altus report says that the total net profit is estimated to be USD $173.9 Million, undiscounted. This is the actual dollar value. The discount rate just assumes that the money will be worth less because of inflation. But after 5 years, GRB will actually have USD $173.9 Million in cash. (I presume the Altus report numbers are after-tax?)
Divided by 31,571,929 shares gives a share price of US$5.50 in 5 years. US dollars. Something like C$6.80. Discounting just means the 6.80 won't buy as much as it does now.