I took a look at the objective capital report from August again. Obviously, the recent news would not have been in their projections but I did find some of the info useful. For example, the project earnings for 2013, 2014, 2015 at $11.1M, $83.2, and $81.6, respectively. Just quickly looking at their assumption, they seemed reasonable, costs of around $150, sales at around $400/mtu with Woulfe's production schedule (1.2M tonnes, etc.).
Could just apply simple math to those results to adjust for the recent news. Obviously this calculation is not dialed in for specific pricing, cost assumptions, etc., but it gives a good high-level look
The report also shows
.47 as the low-end stock price projection post-feasibility, with their optimistic scenario up in the clouds at $2.62!!
Good luck all.
Disclosure - I own shares of Woulfe Mining Corp.