Silver Wheaton: The Premier play on Silver?

--Date-- --AG- -$3.5 us$SLW -SLW.t- -.wt--: Ratio Vl@50% -wt.A- Vl@50% 82% w.B-- 300%
09.16/05 $7.08 1.159 $ 4.15 $ 4.85 $ 0.432: 8.91% $0.542 $0.310 $0.445 72% $x.xx
10.10/05 $7.78 1.112 $ 4.76 $ 5.60 $ 0.470: 8.39% $0.539 $0.335 $0.442 71% $x.xx
11.03/05 $7.58 1.127 $ 4.08 $ 5.43 $ 0.630: 9.02% $0.510 $0.390 $0.415 62% $x.xx
11.16/05 $7.79 1.142 $ 4.90 $ 5.79 $ 0.580:10.01% $0.---
12.01/05 $8.43 1.116 $ 5.50 $ 6.40 $ 0.630: 9.84% $0.664 $0.480 $0.550 76% $x.xx
12.29/05 $8.83 1.065 $ 5.68 $ 6.60 $ 0.670:10.15% $0.690 $0.510 $0.576 76% $1.75 343%
01.03/06 $9.16 1.060 $ 6.00 $ 6.95 $ 0.690: 9.92% $0.753 $0.550 $0.629 80% $1.74 316%
01.13/06 $9.09 1.082 $ 6.05 $ 7.00 $ 0.740:10.57% $0.761 $0.590 $0.635 80% $1.95 331%
01.20/06 $8.85 1.079 $ 5.74 $ 6.64 $ 0.680:10.24% $0.690 $0.520 $0.579 76% $1.74 335%

STOCK & WARRANT VALUATIONS
....... 16sept 22sept 10oct. 14oct. 24oct. 03nov. 16nov. 01dec. 23dec. 27dcID
Silver$ $ 7.08 $ 7.42 $ 7.78 $ 7.67 $ 7.62 $ 7.58 $ 7.79 $ 8.43 $ 8.54 $ 8.70
AG-$3.5 $ 3.58 $ 3.92 $ 4.28 $ 4.17 $ 4.12 $ 4.08 $ 4.29 $ 4.93 $ 5.04 $ 5.20
MultxAG :1.159 :1.071 :1.112 x1.106 x1.126 x1.127 x1.142 x1.116 x1.093 x1.121
SLW-US$ : 4.15 $ 4.20 $ 4.76 $ 4.61 $ 4.64 $ 4.60 $ 4.90 $ 5.50 $ 5.51 $ 5.83
SLW--C$ $ 4.85 $ 4.91 $ 5.60 $ 5.44 $ 5.51 $ 5.43 $ 5.79 $ 6.40 $ 6.40 E 6.80
.%x.SLW : 8.91%: 8.66%: 8.39%: 9.19%: 9.44%: 9.02%:10.01%: 9.84%: 9.84%: 9.85%
SLW.wt- $0.432 $0.425 $0.470 $0.500 $0.520 $0.490 $0.580 $0.630 $0.630 E0.670
Val.55% $0.455 $0.464 $0.570 $0.544 $0.554 $0.540 $0.596 $0.698 $0.692 $0.754
Intrin. $0.170 $0.182 $0.320 $0.288 $0.302 $0.286 $0.358 $0.484 $0.480 $0.560