No idea how she is calculating this $100m figure.  Perhaps she's had some kind of steer from management, but it is a rather small number on the face of it.  The good news is.  The $14 SP in 2027 valuation is based on only $100m in sales.  Now, if Lisa's $800m CAI figure is anywhere near accurate, then we are talking about some potentially v.large SP numbers. 

Using her calculations. 11.1 x 800m gives us an enterprise value of $8.8b/78m (fully diluted) = $113 SP.  Some here have already summised (guestimated) sales could be as high as $3B, which is a massive $426 SP.  A rather tantalising number, but highly speculative right now.