Using what we believe we know regarding only Celestial AI.

(I am doing this for our pre-revenue investment so that I have some idea what we are looking at

where future share price is concerned.  Please provide your input in order to assist with this goal.

If anyone feels so inclined, a spreadsheet allowing variables to be plugged into cells would be

helpful.)

Breaking this down into quarterly results for the smoothest one year view of this one account.

If, then :

If 4,000,000 StarLight are produced in 2025 @ $200. ea. = $800,000,000 (1 million StarLight quarterly)

Then, quarterly gross revenue = $200,000,000

If expenses are expanded to an annualized number of $20,000,000

Then, quarterly expenses = $5,000,000

Subtracting quarterly projected expenses from projected revenue

$200,000,000 - $5,000,000 = a quarterly net income projection of $195,000,000

Quarterly Earnings Per Share Calculation (net income / common shares outstanding)

$195,000,000 / 70,000,000 = 2.79/share.

Projected Share Price (after quarterly earnings are reported)

$2.79 x a multiple of 11 = $30.69