We pull the real listings for your car, adjust them to your mileage and your type of sale, and hand you the number with its range.
Move the variables and watch the model work: every 1,000 miles is worth 0.43%, and selling privately costs 9% against a dealer. Coefficients taken from the 26 comparables in that report.
Every square is a real listing. Filled means factory-certified; outlined means dealer. Asking prices as published, not confirmed transaction prices.
The PDF is the dashboard: what it is worth, in what range, what to list it at and what the market is doing. Everything underneath — the 26 listings, the coefficients, the statistics and the linked sources — travels in the 6-sheet Excel, with open cells so you can recalculate.