Even if you get the dollar per share, you need a PE of 10 or 12 to get a stock price of 10 or 12. This is a commodity company, a PE that makes sense is 6 or 7. Only top mining operators are going to get the PE that you dream about...............and TC is not one of them. That fact, plus we don't understand the "financing costs". Plus you imply that moly, copper and gold will go up. Moly and copper go up in a economic recovery, gold falls during an economic recovery, or gold goes up and moly and copper go down. You won't get the material prices you are looking for either. Think about it.