http://www.fostock.com.au/announcements/coalworks-ltd-cwk-asx-endocoal-ltd-eoc-asx-and-zyl-ltd-zyl-asx
We view that a base case scenario of $0.50/t (excluding Oaklands) is equivalent to $1.00/sh for CWK and believe WHC could pay up to $2.30/sh before it becomes dilutive to WHC on an EV/Resource metric.