I assume the market still values Oklo as a scarce platform, not a mature utility, by 2031. One operating Idaho asset, an initial Ohio phase, visible fuel-service revenue, and early isotope throughput would be enough to support a
premium valuation because they validate repeatability and financing optionality. I do not assume national fleet scale by 2031, which is why the upside is meaningful but not extreme.