My LVLT model has been available for download as a PDF file for years (found here) however it’s based on my input. I’ve set up a test page where you can test your own assumptions by applying your own input in highlighted grey areas on the first tab titled “Level 3 Model Assumptions” . The first (grey background) column are ratios you feel should be appropriate. The remaining columns for CNS rev growth, capex & margins apply to each year. To start over just refresh this page. FV is noted to the left. The “Summary” tab at the bottom will reflect your assumptions.
Present Fair Value (FV) is discounted from 2019 results. Any changes in revenue growth for any year will effect FV since they are cumulative. Changes in 2019 capex & margins will affect FV; other years are for completing the summary tab at the bottom.
The link is at: https://iiex.sharepoint.com/Pages/LVLT_Interactive_Model.aspx