Q1 2026 Financial Analysis — Pre-Revenue Valuation Update
$13.9M
$14.7M
$28.1M
$20.2M
Discounted cash flow analysis showing present value components for the base case scenario.
Enterprise value sensitivity to weighted average cost of capital (WACC) and terminal growth rate assumptions.
Probabilistic valuation outcomes based on 20,000 Monte Carlo simulation trials.