favro,
Looking at your equity values for PD Ports, Euroports and WestNet Rail, you attribute a grand total of $18M equity for all three. You sure about that? To me that's absurd.
Wilson HTM (who are negative on BBI) have a grand total of $820M. Your figures are $802M short of Nathan's. That's not even near the same ballpark..... massive discount.