| Can't get Stockwatch to work, so I thought I'd post this here for now. BTW, are you a member for 6 mo or a year or what?  How do they work it now?  Going to renew?  I sure wouldn't for $120/yr or whatever they charge now.  Anyway, here's the post:
 
 Here's a summary of the Sept. analysts' reports (most from around Sept. 10).  Maybe
 Will can critique them and explain the wide variation?
 
 PI Daily Journal:  Target: $3.60...NPV 7.5% $4.04/sh.  They use 10.4 mil tonnnes
 mineable, 11 yr. mine life  $173.1/T rock, LOM costs US $54.2/T, $170 US capital, 7.5%
 discount, 63 mil shares of WSP.
 
 Nesbitt Burns, Steven Butler: s4 Rating (there's that speculative again!)NAV from
 $3.50/sh at 10% discount to $8.10 at 0%.  ASsumes $25 mil financing at $4/sh (ha ha )
 with an increase of 6.25 mil  addl. shares. 20%  increase in value of the ore increases
 share price $2.58 at 0% discount, or $1.58 at 6% discount.
 
 Deutche Bank, George Albino:  At 0% discount, NAV $8.87 to over $20/sh.   $6 12
 month target for WSP stock. Not sure about how the share  dilution fits in to the
 analysis...If WSP settles with Aber and gets 76% it impacts NPV at 0% by 11%.  Increase
 in grade by 10% at 0% makes a 16% increase.  They seem to assume a 20 yr. mine life,
 not 10.
 
 Goepel McDermid Tob Klassen: NAV $3/sh assuming 10% discount , 8 mil T, and
 operating costs per scoping study, and share dilution .  Target price of $4.50 assumes 5%
 discount rate and 15 yr. mine life.
 
 Cannacord and David James:  Target $6-$8.
 
 Yorkton, Greg Barnes: 12 mo. target $7. NPV-5% disc.- $7.25 10% disc.
 $4.50--inadequate discussion on share dilution, IMDO
 
 Raymond Goldie?:NAV $4.09
 |