140m is discounted cash flow value.
DCF = EBIT - recalculated taxes (=tax rate*EBIT) + depreciation - capex
i don't think the market liked the 110m capital expenditure cost. vertitas was expecting 50-70m
DCF is low because they haven't included production from buzzard and future io price expectations are conservative.