Not sure if the analyst knows what he is doing or just plain lazy to check the number of shares on issue. The correct the number of shares on issue - fully diluted amounts to @ 810m which gives a MC of $121m.
Obviously did the report in a rush, and i wonder what other incorrect assumptions he used for the valuation.