Based on the outstanding shares of our common stock on a fully diluted basis as of June 4, 2025, as provided by Couchbase's management, and Couchbase's net cash of approximately $142 million as of May 31, 2025, as provided by Couchbase's management, Morgan Stanley calculated the estimated implied value per share of our common stock as follows: