Another simplistic way of trying to put a value on the NHR would be:
47% COA takeover price $6.59 =$3.10
recent acquisitions monash,sykes,tru blu(about100m)
plus NHR franking credits about 50m =$1.00 per share based on about 148.5m shares on issues
so bare minumum price would be $3.10 + $1.00= at least $4.10
NOT $3.00 ! & NOT $ 3.60 !
HOLDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDDD!