My figure, although broadbrush, was based upon Wednesday's. I would expect that the stadium is valued on a depreciated replacement cost, so although larger than BDTBL, I'd factored in an increase in build costs in 2 1/2 years. For argument's sake the value of their 2015 squad is the same as our 2018, and i've stuck on £10m for the hotel, and £2m for the other land. In retrospect, the hotel could be £12m and the land £3m. That's a guesstimate. When we de-listed we had a market cap of circa £25m (although subject to fluctuation). Feel free to tear my figures to shreds!