| Report after-tax NPV(8%) | US$1,376M |
| Independently rebuilt after-tax NPV(8%) | US$1,361M |
| Variance vs report | −1.1% (deliberate, decomposed) |
What the rebuild surfaced. The rebuild found the report's published cash-flow table does not reproduce its own headline pre-tax NPV, and its closure line disagrees with its capital table — proven by cross-footing the report against itself. Our variance is deliberately held and decomposed rather than forced to tie.
Downloads are delivered through the subscriber portal at launch. Two complete free sample sets are available in the library.
Join the list and you will receive the first full publication — the rebuilt Excel model and the ten-page investor memo — by email, free, when it releases. Founding subscriptions open afterwards for continued access to new analyses and the library. Founding subscriptions from US$99/month (launch pricing to be confirmed).