Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 3.245 B - 19.503 B | 5.474 B |
| Discount Rate | 11.5% - 9.5% | 10.5% |
| Fair Value | $2,111 - $13,631 | $3,667 |
| Upside | 12.5% - 626.6% | 95.4% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Mar-25 | ||
| (USD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 39,740 | 61,787 | 81,529 | 51,065 | 55,482 | 56,448 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 3,307 | 18,730 | 30,231 | 4,362 | 6,816 | 7,918 | |
| (+) Net Interest Expense | 668 | 847 | 559 | (465) | (205) | (231) | |
| (+) Other Non Operating Exp. | (411) | (420) | (228) | (448) | (496) | (506) | |
| (+) D&A | 2,964 | 2,614 | 2,882 | 2,988 | 3,064 | 3,166 | |
| (+) Non-recurring Items | 52 | 313 | 204 | (48) | (113) | (161) | |
| Adjusted EBITDA | 6,580 | 22,084 | 33,648 | 6,389 | 9,066 | 10,186 | |
| (-) D&A | (2,964) | (2,614) | (2,882) | (2,988) | (3,064) | (3,166) | |
| Adjusted EBIT | 3,616 | 19,470 | 30,766 | 3,401 | 6,002 | 7,020 | |
| % of Revenue | 9.1% | 31.5% | 37.7% | 6.7% | 10.8% | 12.4% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 6.7% | 10.8% | 37.7% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (USD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 28,218 | 52,132 | 205,299 | 24,608 | |||
| (+) Cash & Short Term Investments | 22,313 | 22,313 | 22,313 | 22,313 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (17,039) | (17,039) | (17,039) | (17,039) | |||
| (-) Other Liabilities | (1,046) | (1,046) | (1,046) | (1,046) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 32,446 | 56,360 | 209,527 | 28,836 | |||
| (/) Shares Outstanding | 15.4 | 15.4 | 15.4 | 15.4 | |||
| Implied Stock Price (USD) | 2,110.82 | 3,666.61 | 13,631.16 | 1,876.00 | |||
| FX Rate: USD/USD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (USD) | 2,110.82 | 3,666.61 | 13,631.16 | 1,876.00 | |||
| Upside / (Downside) | 12.52% | 95.45% | 626.61% | ||||
| Stock Price | 1,876.00 | ||||||
| Stock Price Close | 1,876.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | USD | ||||||
| Trading Currency | USD | ||||||
| FX Rate: USD/USD | 1.00 | ||||||
| Market Cap | 29,177.1 | ||||||
| Shares Outstanding | 15.4 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||