Firstly, just in case people aren't aware because the title could be misleading, this is essentially a simulation study using a Markov model taking advantage of life table data, registries, and RCTs for parameter estimate selection...

So it's based on empirical estimates of parameters, but it's a simulation from those parameter estimates to get model predictions about cost-effectiveness...