Here's an updated one. I've set CAPEX to 20M. It doesn't make a huge difference to share price - if it's a bit high, let's call it our margin of safety on costs in other line items that have not been considered or accounted for!
Anyone have any thoughts on the risk free rate (required ROR)? I think it might be too high at present?
DYOR - Do not make buying decisions based on this model - only a bit of a play put together by a hack (me)
(20min delay)