I have read the report. It's not for me to judge whether the report is accurate or not. There are certain assumptions that are disclosed in the report. Other assumptions and mechanics such as the cash flow analysis is not public, so I cannot opine on whether it's accurate or not.
On November 17th, 2022. See this statement in context.