The Trim report is intended for the Wholesale Market and not the retail market (see the last page Disclaimers etc).
Wholesale individuals are high worth and are assumed to have expertise therefore they do not have the same legal protection as retailers. They do however enjoy access to opportunities that retailers do not get. See link below.
The report being aimed at wholesale funds is complex in some areas and can be difficult for some retailers to understand.
Obviously BRN is trying to get Wholesale funds to get high net worth individuals on the Register.
In relation to the report see page 18 for their acquisition value of
$A0.93 cents using the Acquisition Valuation method.
See page 19 for their Real Options value of
$US1.32 which is $A2.07.
If you are a bull then they value the
SP at $US1.22 or $1.93 per share - see page 15.
Trim settled on a
$A1.00 SP value using a weighted average of the bull/base/bear case valuations so its just an average target price. This is certainly not my preferred method of valuation.
I prefer to use the lowest value methodology (Acquisition Valuation) of 93 cents because the events they based it on actually occurred and not estimates of cash flows/revenue etc..
Then Trim give Wholesalers a wonderful table of complicated SP values based on sensitivity analysis.
Everyone will have their own preferred valuation method.