...nor the valuation assumption from the independent report.
....................................
The earlier valuation from the Independaant expert was, from memory, based on PLV's expectation of stage 4, when they expected to become owners.
At that time PLV were not owners of Cockatoo so they had no right to declare ore holdings other than upcoming stage 4.