We built a transparent model using public user counts and reported valuation anchors. Includes Low/Base/High fee scenarios, debt interest per user, compliance OpEx, and pass-through math (CPMs, creator pools, subs). Methods and sources are at the end of the article. Happy to adjust numbers if folks share better inputs.