Lokidog, as you would expect the valuation at 8% PV increases significantly as follows:
cps (undiluted) $0.93
cps (diluted) $0.85
However, I would be reluctant to use such a low discount factor given the stage and progress of the projects. What it does show is that there is considerable upside as the underlying assumptions include a considerable drop in prices received on each commodity.