Valuation by a professional acturial is not compulsory. What is required is the use of an Acturial technique. The method you are following is clearly not an Acturial method.
Check this answer too
http://***.ifrsanswer.***/1433/is-formula-method-an-actuarial-technique?show=1433#q1433