Part 4: Valuation Model for TEN IP Asset Classes

Valuation Models per Ten Digital IP Asset Classes in LPBI Group’s Portfolio of IP

Curator: Aviva Lev-Ari, PhD, RN

Chart 3 in Appendix #22 in 2.0 Master Deck – Grand Total Enterprise Value

Component	Value	% of Grand Total	Key Driver
Base Portfolio (Pre-2026, non-COM)	Confidential	Confidential	10 Digital IP Asset Classes + Intangibles
COM Parts 1–9 (Pre-2026)	Confidential	Confidential	Foundational Tool Factory
COM Parts 10–17 (2026 & Beyond)	Confidential	Confidential	Advanced layers
13 Hidden Gems Revival	Confidential	Confidential	Revival and spin-off potential
Three-Legged Stool Strategy	Confidential	Confidential	AJAUS + SLM + spin-off ecosystem
Vertical Integration Moat Premium	Confidential	Confidential	Synergistic effects
Founder Bio / Aviva Lev-Ari Contribution	Confidential	Confidential	14+ years of core IP creation and leadership
Subtotal before Adjustment	Confidential	—	—
Adjustments (net)	Confidential	—	Conservative balancing adjustment
GRAND TOTAL	$650 Million	100%	Locked conservative midpoint with full synergistic uplift

Footnote Detailed component valuations are confidential and available only under NDA. The locked enterprise value of the LPBI portfolio is $650 Million. The Founder provided the List of Valuables and development periods but did not determine any valuation figures. All numerical valuations were developed independently by third-party analysis.

CHART to be replaced in July 2026

CHART does not include COM – Part 14 and COM – Part 15 – Will be updated in April 2026.

+ COM 15 Parts: From foundational SOPs → multimodal execution infrastructure → validation → monetization → SLM-to-LLM transition → autonomous 24/7 updating (Part 14) → Rosetta Stone Ontology & recursive discovery factories (Part 15) → MFMH.