Cyberloq Technologies, Inc.

AI-generated fair value estimate for this company.

Method: Probability-weighted scenario analysis (NAV-based; DCF not meaningful at $0 revenue): book position -$1.82M equity ($2.42M assets vs $4.24M liabilities), $10,098 cash vs ~$77K/month burn, accumulated deficit ~$9.99M. Insolvency case (75% probability) = $0/share. Dilutive-survival case (20% probability: emergency financing heavily dilutes holders, platform reaches modest licensing revenue, implied equity ~$3M mostly to new capital, legacy holders retain ~10% = $0.0021/share). Strategic-sale case (5% probability: smart-lock IP/platform sold for ~$15M, less $4.24M liabilities = $10.76M/141.0M shares = $0.0763/share). Probability-weighted value ~$0.0043/share; 141.0M common shares outstanding.

Reasoning: Cyberloq has zero revenue, only $10K cash against a ~$77K/month burn, and an explicit going-concern qualification, so near-term insolvency or a highly dilutive rescue financing is the modal outcome; a probability-weighted scenario approach captures that alongside the smaller-probability case that its IP has standalone strategic value.