Automating a valuation is the worst thing someone can do. Yes, I do fill in the Numbers myself and the assumptions used are personal to me. This is a compact version of the model I’ve discussed here:
If you want more details, feel free to DM me. Let’s not derail this thread with an unrelated conversation.
