interesting. clearly some work has gone into this and, like with any research, the results will always be open to debate. although i think obviouslygreen has got the wrong end of the stick by comparing apples with oranges. i wouldn't be surprised if the valuation number is actually higher. would like to see some more details on those 'assumptions'