I can't believe I forgot about the STC costs! That pushes the result back to the top end of my expectations, and my valuation to almost $25m (34c/share). So I've changed my sentiment back to Buy.
KKT Price at posting:
22.0¢ Sentiment: Buy Disclosure: Held