My calcs - DYOR
Pre-production CAPEX $ 850,000,000 1 Debt $ 600,000,000 2 Equity $ 250,000,000 3 4 Share issue price $ 0.10 5 Shares issued 2,500,000,000 6 7 Current shares issued 963,000,000 8 9 Total shares issued 3,463,000,000 10 11 NPV $ 4,700,000,000 12 13 Share price $ 1.36