Fair value is computed from weighted comparables, recency, similarity, distance, source quality. Offer is adjusted for market condition, days-on-market, defects, competition. Walk-away is tied to confidence. No false precision. Every dollar traceable to a comparable.
Don't make that decision in a spreadsheet.