Very belated post to update from my prior one on production profile and valuation.
Prior to the release of FS2 in Dec 24, I tried my hand creating a revised mine plan which turned out to be not too far off from what MEK went to publish. Whilst I had less additional ounces than what was published in FS2, I had a lower cost assumptions from modelling in scale which appears to not be considered (co being conservative?) or has been offset given the extra year (10 vs 8-9). In addition, the addition of a second UG mine added further cost not scoped in my revised mine plan.
Below is the mineplan summary for DFS+ (me estimates) and FS2 as reported by MEK

A production and valuation summary of the DFS, DFS+ and FS2 are detailed below.

Below is a sensitivity based on A$3000-5000/oz gold price ranges.

Outside of MEK managing to fuck up the mine restart (which I think is very low risk given management experience), there remains an attractive asymmetric bet at the current share price as the share price is still discounting a smooth restart to mining and/or the current gold price being sustained.