Not sure I understand what you are looking for.

Current deficit approximately 83 million

Time frame of the 100 million?

Discounted cash flow would be used to find the present value of future earnings.

Net Income from info = approx 94 million ( tax on 17 mil)

Issued stock 350 million

Total liabilities are minimal approx 3 mil

Why not convert a portion to gold, may be more stable than currency?