Editing Openai/6914efcd-d7d8-800a-85de-4212b5b63948 (section)

=== Assistant: Nice — this is a big ask and I pulled the company’s filings, investor slides and recent RNSs so the numbers below are t… ===
Nice — this is a big ask and I pulled the company’s filings, investor slides and recent RNSs so the numbers below are traceable. I’ll (A) list the key, auditable inputs I used (with citations), (B) state the explicit modelling assumptions, (C) show a 1 / 2 / 5-year outlook for cashflows and milestones, (D) run three DCF-style outcomes (Bull / Base / Bear) and produce per-share values under each scenario while explicitly modelling a simple dilution layer, and (E) sketch a longer >5-year upside scenario focused on Uskmouth. I kept the summary crisp up front and put the assumptions / reasoning right after so you can change any assumption and I’ll re-run the math.

If you want the exact spreadsheet numbers exported to CSV/XLSX I can produce that next — say the assumptions you want changed and I’ll update.