nostr:npub15dqlghlewk84wz3pkqqvzl2w2w36f97g89ljds8x6c094nlu02vqjllm5m and associates released their Bitcoin24 Model recently. I discovered it through nostr:npub1vzjukpr2vrxqg2m9q3a996gpzx8qktg82vnl9jlxp7a9yawnwxfsqnx9gc's video today.
Here's a link to the GitHub so you can download the Excel spreadsheet and input your own calculations.