I'm saying if Steve Jobs today said, "I'm leaving Apple and starting my own company. As of today, I'm the only employee of this new company."
He comes to you and says, "I'll give you 50% share for $20" you'd say, "No. Since you don't write code, the company is only worth -$200k".
Let me cut to the chase. Valuating companies with stupid formulas, leads to stupid valuations. IMO.