Just did the math:
Assets
Cash: $1.8m (as at June 30)
Pantheon Holdings: 7,000,000 * 25p/share = GBP 1,750,000 = AUD $2.9m
Total Cash/Shareholdings: $4.7m
Market Cap
Share Price: 6.6c
Total Shares: 82,800,000
Market Cap: $5.46m
I have excluded the 20c options.
This leaves an enterprise value of only $760k.
Not bad considering we have a JV with Xstrata who are committing up to $16m!