For reference the Independent Expert Report was lodged with the AXS on the 12 December 2003:
http://www.villageroadshow.com.au/press_releases/pdf/SchemeII_121203.pdf
Pages 65 to 77 of the Appendix at the back detail Grant Samuel calculation of the value of VRL's Shares in 2003.
Regards
SP