I was wondering, in this multi-year valuation you have created is there any considerations towards cost of doing business until profitability takes place - such as dilution? As for P/E ratio's I would venture to say you are high since this is presently a non-profitable company.
finally, will gold prices change over time? Your valuation does not look at market trends on gold.
Market Data 
Markets 
AI
