The full valuation an acquirer actually runs.

Real P&L line items. Four methods triangulated — revenue multiple, EBITDA multiple, SDE, and per-producer NPV. Fifteen years of cash flow projection with IRR for an acquirer. Sensitivity grid showing how your number flexes when retention and multiples move. Same model buyers use; nothing they see, you don't.