An excellent presentation, thank you.
There is, however, one slight problem...
The calculations appear to be based on a rate of 0.0004% and I wonder if an IP company such as ARM would be licensing on a similar basis?
With the industry average royalty in full percentage points, might this be a reason that the price is not higher than it currently is and also why it might remain locked in a narrow range?
Be well