You are totally leaving out the fact that you can also out play your opponent after the flop. Real simple for me, if it cost me 10 dollars to see the flop and my opponent has 120 dollars or more I am calling . I need no other callers. I believe the math is important in NL but it doesn’t have to be exact. Because outplaying you opponent can not be overlooked. There is a lot of value in that.