Great work PW, as a newcomer in for Double Eagle, I new we had gold "in them hills" but to see a valuation model makes this very much more real and confirms that we are seriously under valued in our SP.  I may have to buy more shares...I never thought I would see my portfolio so weighted in one industry never mind one company...However, this is how great I feel about this company and the great people on Agoracom.  Thanks to all of you who contribute to this great forum. 

Glorieux