with a tax rate of 16% instead of 30% it will add approximately $15.5M US or $20.7 AUD
from the current market cap of AUD 122.8M to $254.5M ($233.8M + $20.7M) (assuming the company only have cash) after 7 years = just under 11% compounding annual return.