Refining my rough model a bit to include 90% probability in production numbers (acc for reserve that is probable) and valuation is at the low end of $5. If I exclude probability the valuation is $8. Also debating to myself whether to include depreciation.

Been busy last few weeks. Will tweak more before releasing.