Goldnerds analysis is what got me into GDO while it traded in the 20s. You have to adjust the spreadsheet somewhat as the present cost of mining doesn't reflect the cost of the harder-to-get gold resources. Regardless GDO is a bargain. And the Chinese purchase has derisked it in terms of capital and sovereign risk.