I found where you got the value and see where I was mislead - some of the quotes suggsted VAT at $15 value but some others misstated that to mean $15 share value to CZN which is vastly different.
Your calcuation in previous message looks accurate, but keep in mind that VAT is also significantly undervalued and CZN are well into their plans to ramp up to 100,000 oz per year.
Now let's see how the permitting goes. Cheers.