This is worth a read and only places value on Cloncurry Copper Project and White Dam.
Note the projected earnings from 2010 onwards and places no value on any JV's etc.
http://www.excoresources.com.au/documents/090420_FDCFlashNote_CCPResourcesGrowto51Mt.pdf