A good problem solving strategy is to break it into smaller pieces. And then each of those pieces is much more tractable than the whole problem. So you are making estimates or predictions in, I think it's few dozen areas and then running Monte Carlo analysis inside this Excel model that gives you a sense of what should be your return on investment capital for an individual company.