This is an interesting approach, but it would be nice what assumptions do you use for the terminal growth / exit multiple used to then reverse-engineer the implied cost of capital from current sell-side analyst expectations.

I think that is a crucial assumption not mentioned here and that can make this method just as volatile as multiples.