Put your investment
thesis to the test.

Get a sourced valuation report and an editable Excel model built around your view of a company—so you can stress-test the story, check the math, and adjust any assumption yourself.

Create a valuation · $8

Report + Excel model included. No subscription.

ReportSample · SPCX · 15 sections

SpaceX

SPCX

Valuation reportJun 11, 2026Discounted cash flow94d6a9b3

Estimated value$44.23Per share, base case
Price at run$135.00Per share
Upside-67.2%Vs price at run
Enterprise value$551.9BOperating assets

Base case. Estimated value $44.23 per share, upside -67.2%, enterprise value $551.9B.

SpaceX (SPCX): The Largest IPO in History Meets the Oldest Question in Valuation

There is a pattern that repeats itself in every era of transformative technology. A company arrives that is genuinely extraordinary, one that has done things no competitor has done, controls assets no competitor controls, and operates businesses that are already changing the world. The market, correctly recognizing the extraordinary nature of the company, then makes a second, separate, and far more questionable judgment: that extraordinary companies justify any price. The dot-com era gave us this lesson with Cisco, which was genuinely building the internet's backbone and genuinely deserved a premium valuation, but was priced at 130x earnings in March 2000 in a way that took thirteen years to recover from. The lesson was not that Cisco was a bad company. It was that even great companies can be terrible investments at the wrong price.

SpaceX is the Cisco of 2026, except the ambition is larger, the optionality is more genuine, and the price is more extreme.

Tonight, SpaceX prices its IPO at a fixed $135 per share, raising $75 billion in what is officially the largest IPO in global corporate history, surpassing Saudi Aramco's $29.4 billion raise in 2019. The implied post-offering equity value is approximately $1.77 trillion. The order book closed 3.5x to 4x oversubscribed, with more than $250 billion in total demand. Retail investors alone submitted over $100 billion in orders. BlackRock placed an anchor order of at least $5 billion. Tomorrow morning, SPCX begins trading on the Nasdaq.

My job is not to tell you whether to buy or sell this stock. My job is to tell you what the numbers say about whether $135 is justified by intrinsic value, and what you would have to believe to disagree with that assessment. The answer, stated plainly, is that $135 is not justified by intrinsic value under any reasonable probability-weighted DCF framework. It is justified only if you assign near-certainty to outcomes that are today closer to engineering ambitions than demonstrated cash flows.

Read the sample report15 sections · Excel model, 19 sheets
Excel modelSPCX · 19 sheets
B33=B31/B32
ABCDEFGHIJKLM
1
2
3
4
5
6
7
8
9
10
11
12
13
14
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
Input sheetValuation outputStories to Numbers19 sheets

How it works

From your thesis to a complete valuation in four steps.

Here is the full workflow using our SpaceX sample report.

  1. 01

    Pick a company

    Search by ticker or company name. Damodaran Bot covers public companies with SEC filings and lets you know right away if a ticker isn’t supported yet.

    • SpaceX, SPCX
    • $135.00 a share
    • $18.7B revenue
  2. 02

    Write your thesis and questions

    Outline your view of the company and the specific questions you want answered—or generate a bullish, bearish, or neutral starting draft. Leave the valuation method on Auto, or choose one yourself.

    • 1 thesis
    • 2 framing questions
    • Method: Auto
  3. 03

    We build the model and write the report

    Damodaran Bot pulls the latest filings, news, and market data, selects the right valuation framework, builds the spreadsheet, runs sensitivity analysis, and writes the report. You can follow every step in real time.

    • About 20 minutes
    • 10 sensitivity tests
    • Segment-driven DCF
  4. 04

    Review, customize, and share

    Read the cited report, download the PDF, and open the Excel workbook to tweak any assumption. When you’re ready, share a view-only link with anyone.

    • Estimated value $44.23
    • 15 sections
    • 19 sheets
New valuationStep 1 of 3
  1. Select company
  2. Build thesis
  3. Review and run

Search by ticker or company name

SPCXLook up company

For example, AAPL or Apple.

SPCXSpaceXAerospace/Defense$135.00
Market cap$1.69T
Revenue$18.7B
P/E ratio–
Dividend–
Next
New valuationStep 2 of 3
  1. Select company
  2. Build thesis
  3. Review and run

Build your investment thesis for SpaceX

AI assistBullishBearishNeutralGenerate thesis and questions

Investment thesis

SpaceX is an extraordinary business, but at $135 a share the market is pricing in future outcomes that today’s cash flows don’t yet support.

Framing questions

  • What has to go right to justify $135?
  • How much of the value rests on Starlink?

Valuation method

  • Auto (recommended)
  • Discounted cash flow
  • Segment-driven DCF
  • Sum of the parts
  • Dividend discount model
  • Bank FCFE (regulatory capital)
  • Excess return (financial equity)
SpaceX valuation20 of 20 steps
Valuation complete
Latest News
, complete
SEC Filings
, complete
Thesis Evidence
, complete
Market Data
, complete
Research Synthesis
, complete
Valuation Plan
, complete
Company Story
, complete
Segment Research
, complete
Segment Stories
, complete
Segment Drivers
, complete
Segmented DCF
, complete
Convergence
, complete
Sensitivity
, complete
Analyst Consensus
, complete
Peer Comparables
, complete
Quality Critique
, complete
Charts & Tables
, complete
Excel Model
, complete
Report Writer
, complete
PDF & Delivery
, complete

The plan

Segment-driven DCF
  • Space / Launch10.9%
  • Connectivity / Starlink32.8%
  • AI / xAI / X56.3%

Share of year 10 revenue

Live detail

Critic approved
Sensitivity tests10/10
  • Lower mature margin / AI competition pressure$34.65
  • Lower early capital efficiency / AI and Starship capex overrun$42.45
  • Lower terminal growth / mature market normalization$39.86
  • Slower medium-term AI and Starship scaling$31.99
  • Lower near-term growth / delayed AI and launch revenue ramp$38.97
  • Higher early capital efficiency / faster infrastructure utilization$45.62
  • Faster medium-term AI and Starship scaling$55.59
  • Higher mature margin / Starlink and AI operating leverage upside$54.86
  • Higher terminal growth / durable space and AI infrastructure moat$46.44
  • Higher near-term growth / faster Starlink and AI revenue ramp$48.55
  • Excel Model
  • Report Text
  • Report PDF
Excel modelSPCX · 19 sheets
B33=B31/B32
ABCDEFGHIJKLM
1
2
3
4
5
6
7
8
9
10
11
12
13
14
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
Input sheetValuation outputStories to Numbers19 sheets
ReportSPCX · 15 sections

SpaceXSPCX

Valuation reportJun 11, 2026Discounted cash flow

ShareDownload
  • Download PDF
  • Download Excel

ReportSensitivityMethodology

Estimated value$44.23Per share, base case
Price at run$135.00Per share
Upside-67.2%Vs price at run
Enterprise value$551.9BOperating assets

Investment thesis

SpaceX is an extraordinary business, but at $135 a share the market is pricing in future outcomes that today’s cash flows don’t yet support.

Framing questions

  • What has to go right to justify $135?
  • How much of the value rests on Starlink?

Features

What comes with every valuation.

Every preview here is from the SpaceX sample. Read the full sample report

ReportSPCX · 15 sections

SpaceX (SPCX): The Largest IPO in History Meets the Oldest Question in Valuation

My job is not to tell you whether to buy or sell this stock. My job is to tell you what the numbers say about whether $135 is justified by intrinsic value, and what you would have to believe to disagree with that assessment. The answer, stated plainly, is that $135 is not justified by intrinsic value under any reasonable probability-weighted DCF framework.

Jump to a section

  1. 1The Three-Business Problem
  2. 2The Story Behind the Numbers
  3. 3Building the Valuation: Segment by Segment
  4. 4Segment Assumptions Summary
  5. 5The DCF Model
  6. 6What the Valuation Bridge Tells Us
  7. 7The Terafab and Orbital Compute Question
  8. 8The Reverse DCF: What the Market Believes
  9. 9Sensitivity Analysis: The Full Range of Outcomes
  10. 10Peer Context: Why Comparables Are Difficult But Instructive
  11. 11The Governance Discount That the Market Is Ignoring
  12. 12Analyst Consensus: There Is None, and That Is Telling
  13. 13The Final Valuation Summary
  14. 14Three Metrics to Watch After the Debut
  15. 15A Final Observation
Excel modelSPCX · 19 sheets
D39=(D36-D37)/D38
Stories to Numbers, the value block, rows 29 to 39. Select a value to read its formula.
AD
29Terminal value
30PV(Terminal value)
31PV (CF over next 10 years)
32Value of operating assets =
33Adjustment for distress
34- Debt & Minority Interests
35+ Cash & Other Non-operating assets
36Value of equity
37- Value of equity options
38Number of shares
39Value per share
Input sheetValuation outputStories to NumbersValuation as pictureR&D Amortization ScheduleDiagnostics+13 more
Sensitivity10 tests · base $44.23

Sensitivity tornado

Implied share price across bull and bear cases for each driver

Revenue growth (yrs 2–5)
Target operating margin
Revenue growth (yr 1)
Terminal growth
Sales to capital (yrs 1–5)

Slower medium-term AI and Starship scaling

Revenue growth (yrs 2–5) 30% instead of 41.4%: $31.99 a share

Generate scenario Excel
Valuation planSPCX · Auto
  • Discounted cash flow

    One cash flow forecast for the whole company.

  • Segment-driven DCF
    Chosen for SPCX

    Builds the forecast from each reported business segment's revenue and margins.

    • Space / Launch10.9%
    • Connectivity / Starlink32.8%
    • AI / xAI / X56.3%
  • Sum of the parts

    Values each business on its own and adds them up.

  • Dividend discount model

    Values the shares on the dividends the company is expected to pay.

  • Bank FCFE (regulatory capital)

    For banks: the dividends a bank can pay while holding the capital regulators require.

  • Excess return (financial equity)

    For financial firms: book equity plus the value of returns above the cost of equity.

AssumptionsFrom the Excel model

Assumptions and drivers

The model’s main inputs and where each lives
DriverValueIn the model
Revenue growth, next year36.5%'Stories to Numbers'!C9
Revenue growth, years 2 to 541.43%'Stories to Numbers'!D9
Operating margin, year 1033.69%'Valuation output'!M4
Growth after year 104.00%'Valuation output'!M2
Sales to capital, years 1 to 51.30'Input sheet'!B31
Sales to capital, years 6 to 102.05'Input sheet'!B32
Riskfree rate4.46%'Input sheet'!B34
Initial cost of capital8.97%'Input sheet'!B35
Cost of capital after year 108.96%'Valuation output'!M12
VolatilityV-Lab, NYU Stern
  • Volatility context

    Two-year volatility history and GARCH forecast.

  • Can the market get there?

    Probability and timeline for the market price to converge to intrinsic value.

  • Value vs. price distribution

    How the valuation range compares to expected price volatility.

  • Margin of safety vs. tail risk

    Downside in a 1-in-20 bad year compared against fundamental upside.

Source: V-Lab, the Volatility Laboratory at NYU Stern Volatility Institute

Note: Not shown for the SpaceX sample, which was generated on IPO eve before trading history existed.

    • Download PDF
    • Download Excel

    PDF and Excel downloads

    Export the full report as a PDF, the model as an Excel workbook, or individual charts as images.

  • Share SPCX report

    Anyone with the link can view this report.
    Copy link

    Share a link

    Invite collaborators by email, or create a public link anyone can view without signing in. Revoke access anytime.

  • Report Writer
    , complete
    PDF & Delivery
    , complete

    Watch live or get an email

    Follow along in real time as the pipeline runs, or close the tab and we’ll email you as soon as your report is ready.

  • Built on Damodaran’s methods

    Developed from research by Vasant Dhar and João Sedoc at NYU Stern, on Aswath Damodaran’s published valuation frameworks.

    Read the research paper

Pricing

Put your own thesis to the test.

Pick a company, share your thesis, and get a complete valuation report and Excel model in about 20 minutes.

1 valuation$8Report + Excel model
3 valuations$20A report + Excel model for each

Launch pricing: $8 for one report or $20 for three. No subscription required.

Create a valuation · $8

An AI-generated starting point for your due diligence. Review the sources and assumptions before relying on the result.