Updated $DBG.V Model
Base PT: C$4.58
Bull PT: C$12.22
Weighted PT: C$4.96
Updates to Model Ranked by Impact to NPV:
Discount Rate: Now 13.34%, Was 15%
Screenshot below states my calculation that arrives at 13.34% Discount Rate.
I much rather use a more accurate discount rate