RR why don't you just post your very special COS modeling spreadsheet or at least its inputs and result, and we can all validate it for you. Might be a good discussion point.
MEO Price at posting:
12.5¢ Sentiment: Buy Disclosure: Held
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.