Good breakdown but definitely incomplete. Like @blakemiles84 explained part of their value is the ecosystem and the tokens that run/will run on their platform. Ether is already a finished and working platform whereas EOS is still in the middle of its ICO, I am very excited for the future of EOS though, can't wait. Also pretty excited about the future of steem