Chimo Mine PEA in Press Release - Table 3 I'm surprised no one has commented on this.
The current USD gold price isn't in the calculation. The PEA was done with 1700 gold and a much stronger CDN dollar.
They have lots of cash to complete the sizeable drill program underway, so more value coming, unless holes are worthless.
Price is what you pay, value is what you get.