If repayment of principal on the loan has not begun substantially... a £125m valuation of 30% of the airport lease implies 100% is worth £416m
For an airport which will have 3 scheduled flights per week from 01 November, and very little rights around cargo, that's a pretty expensive valuation. One would want something else in the mix to be worth paying such a high price