This interactive model is provided for educational and analytical purposes only and does not constitute investment advice. All assumptions are user-adjustable and should be validated against primary sources. Base financials reference FY 2024/25 reported figures. The Boredom Baron and contributing analysts accept no liability for investment decisions made using this tool. DORC acquisition cost: €985m (April 2024). See the accompanying deep-dive article for full methodology and risk discussion.