Amazing work. As a student of the sector myself, comparing notes is essential for my own learning process. I, personally, would appreciate having the NPV calculation formula used in the calculation listed somewhere. This makes easy comparing what is or isn't included or if the approach has terminal value included. This information could be inferred but given how detailed your deep dive is... I, personally, would appreciate it.