Reasoning
Use revenue path. 2025 rev observed 4,150. Assume 2030 TAM 500,000 and 8% share → 40,000 rev. Apply premium but compressed EV/Rev of 22x (vs ~100x today) for a scaled, trusted AI OS leader → EV_2030 ≈ 880,000. Current EV ≈ 414,000 (market cap ~420,400 minus net cash ~6,000). Implies ~2.1x by 2030, consistent with non‑linear account expansion, defense OS standardization, and industrial OS uptake.