Updated with estimates of P/E based on the numbers in the consolidated PFS/DFS. DYOR.
Let me know if the P/E numbers look reasonable. PFS/DFS assumptions suggest tax and Mozambique royalties has already been accounted for in the LOM cash figures.
(see below for figures used)