I bought it to mix but mostly save it to drink neat now. Not your average Vermouth.

Any suggestions for a non-alcoholic approximation ? … i know, i know, it wouldn’t be the real thing but some of my guests … well, you know how it goes

You're having us on aren't you? This cocktail is half rum, there isn't a substitute for that. Make it virgin and it's a completely different drink.