Soroi, I made a model based on that SIAF will not get any financing in place at all and with the risk of getting zombies spreading diseases as well in a few years and a management who is more focused on cash dividends rather than growth.
Still ok. The funny thing is that the slow growth model will outperform the fast growth model after some time since I increase the number of outstanding shares in the fast growth model.