From their model it seems that they work with assumption of 509m shares in the end and looking at interest exp/borrowings it seems like half loan, half equity scenario (capex 380m), they also assumed higher opex than stated in PFS (~5$).
TMT Price at posting:
45.0¢ Sentiment: Buy Disclosure: Held