Your comments

Thanks Jae.

isn't the value also depending on the discount rate you select?

i prefer a higher discount rate (12%-15%) in order to further minimize the risk

and that requires a higher growth rate.

how is the "auto growth" calculated? and where do i see it?

maybe it should be presented alongside so i can see the difference.