Stormcrow Industry Report-RE's, page-10

You're welcome

I don't follow ARU, so cannot comment other than there were a lot of "assumptions", and in the "disclosure"...

"The primary issuer discussed herein is a client of Stormcrow, and as such, Stormcrow has agreed to provide the Company with a variety of consulting services. The fixed rate fee that the Company pays to Stormcrow is not contingent on the content or conclusions of any of Stormcrow’s research reports and is not contingent on the price, or price movement, of any securities"

It's always interesting to read these reports, but one needs to go to the disclosure first and always DYOR.