I love this analysis, but it still only looks reactively at the past. There are multiple scenarios that could happen in the future. I agree that based on these number it looks like a good time to buy.

But please people, only invest what you can lose! I saw there's a Bitcoin Hodler Hotline being opened in Russia, just saying :P