Well, only the first tab 10 year DCF was what I was referring to. It's not meaningless, my point being even at this price the valuation is still very much on the bullish side for growth, $150+ was just crazy growth assumptions. My calcs don't even consider expenses! There's also so much risk to consider here. Massssssively overvalued!!!