Here's a little more simple math:
Let's say they have to dilute to raise funds and the OS goes up to 1 billion shares.
Divide the value of the gold, $2,274,750,000 by 1,000,000,000 shares=
.439 cents/share.
Now let's give the stock an ultra-conservative PE of 5.
That comes out to a share price of $2.45
Not too shabby!