I could have saved a bit of stuffing around and read the report done by Equity Developments. Their valuation works out pretty much the same except they stop at 2016 with 26,000 fuel cell units per year and dont look beyond when the £6000 pound fc hopefully cause the order books to explode.
Their non discounted 4% growth valuation in 2016 looks pretty good at £400M
