$200,000,000 Guinea - ok
$600,000,000 Ghana - $800k, right?
$250,000,000 Sierra Leone - assumption, but ok
$150,000,000 Nigeria - assumption, but ok
100,000,000 shares - basis for this?
isn't it about about 350m
So far, that is about $1.2b in sales.
3 x 1.2b / 350m is just over $10.
possibly $11, if you correct for Ghana.
Anything higher is dependent on more sales.
And the above include assumed sales to SL and Nigeria.
$25 is nice, but a little dreamy.
At least for now.