The $BOT NAV model projects a potential Net Asset Value (NAV) per share of $49.97, representing a significant increase from the published NAV of $8.92. The model's largest private holdings include Dyna, Inc. ($186.2m), Figure AI, Inc. ($74.5m), Apptronik, Inc., and Standard Bots. Key financial assumptions include a $2.00B new share issuance at a price of $75.71 and a $251.5m markup in private-company valuations.