Ann: Update from the Receivers & Managers, page-29

just prior to all this simplywallst had CAI financials as

Total Equity Value= Present value of next 10 years cash flows + Terminal Value= A$517 + A$743A$1,260.2
Equity Value per Share(AUD)= Total value / Shares Outstanding= A$1,260 / 761A$1.66
ASX:CAI Discount to Share PriceCalculationResultValue per share (AUD)From above.A$1.66
Current discountDiscount to share price of A$0.13= (A$1.66 - A$0.13) / A$1.66 or 92.1%

so they quoted 10 year cash flows as 517mil ? which gave the current share price a discount of 92%

turns out those number were bogus?