In several of my books I have described using Monte Carlo analysis to arrive at a valuation. There are several commercial software packages available, some of which have free trial downloads.
Oracle Crystal Ball by Decisioneering (simulation and optimization suite for Excel)
XLSim (add-in for Excel)