Yep I got a figure similar to that.
Then cash backing of around 50 to 55 cents once ex divvy plus 13% in ALY approx 10% in EME and some other small shareholdings as well as their prospects is how I derived the current share price figure!
P.S. Anyone feel free to correct my calcs!!