Beat me to it KiwiTrev!
I guess key line in their report is ' Applying historic 2P transaction multiples (which are becoming increasingly relevant, in
our view) to a 500PJ booking yields $925mn or $4.80ps' - which to me implies they are only valuing the project as gas in ground (2P)
