v3.26.1
Fair Value Measurement
6 Months Ended
Jun. 30, 2026
Fair Value Disclosures [Abstract]  
Fair Value Measurement
NOTE 8 — FAIR VALUE MEASUREMENT
The public warrants were valued using a Monte Carlo simulation in a risk-neutral framework (a special case of the Income Approach), a Level 3 measurement. The estimated fair value of the public warrants was $0.43 per warrant, or $4,776,200 in aggregate. The public warrants have been classified within shareholders’ deficit and will not require remeasurement after issuance. The following table presents the quantitative information regarding market assumptions used in the valuation of the public warrants:
 
    
May 4,
2026
 
Market price of public stock
   $ 9.85  
Term (years)
     7.75  
Risk-free rate
     3.83
Dividend yield
     0.00
Volatility
     10.22
Probability of merger
     25.00
The over-allotment liability was measured at fair value using a Black-Scholes option pricing model that incorporated significant unobservable inputs and, accordingly, was classified as a Level 3 fair value measurement. The estimated fair value of the over-allotment option was $0.07 per Unit, or $220,800 in aggregate. The following table presents the quantitative information regarding market assumptions used in the valuation of the over-allotment option:
 
    
May 4,
2026
 
Unit value
   $ 10.00  
Over-allotment option term (days)
     45  
Risk-free rate
     3.64
Dividend yield
     0.00
Volatility
     3.43