hey folks, have done some basic maths on the proforma result of...

hey folks, have done some basic maths on the proforma result of the cap raise. Figures were taken from TIKR yesterday or from the cap raise info: aiming for roughly right rather than exactly wrong here. Am I around the mark? Feedback welcome, sorry about the crappy formatting (will post it in the other thread too just in case)

1		Star	.52	MC	,444.18	m
2	SGR		EV	$2,637.88	m
3			net d	$1,193.70	m
4			s/o	947.988	m
5
6	Proposed CR
7	cash + CE	$770.00	(m) net of costs
8	shares issued	666.7
9
10	Proforma figs
11	net d	341
12	MC	$2,214.18
13	EV	$2,555.18
14	s/o	1614.688	(m)
15
16	S/P	$1.37
17
18
19
20	NTA	$2,135.00
21
22
23	NTA p/s	$1.32
24
25
26
27	Valuation	Low	Base
28	Est. FY EBITDA	$330.00	$360.00
29	P/F EV	$2,555.18	$2,555.18
30
31	EV/EBITDA	7.74	7.10