Who is using this "Trade valuation tool"? I don't even know what in the world that thing is, and would never bother looking at it.
Folks have clearly laid out the projected surplus value for Cease. You seem to have a much higher personal projection than the systems widely regarded as the best in the public space. So fine, stick to your untested personal projection system and have your own opinion on his value. But stop acting like anyone is using some broken "Trade valuation tool" as the basis for their side of the discussion because nobody cares what that stupid thing says.