How the math works on a $1.75 trillion SpaceX valuation

kAmv@:?8 3J 4@>>@? (2== $EC66E >6EC:4D[ E96 2?DH6C :D[ H2J @FE E96C6] $A246) H@F=5 :>>65:2E6=J 364@>6 E96 D:IE9 >@DE\G2=F23=6 AF3=:4=J =:DE65 &]$] 7:C>[ H@CE9 >@C6 E92? E96 =:<6D @7 |6E2 !=2E7@C>D[ H9:49 92D 366? AF3=:4=J =:DE65 7@C >@C6 E92? 2 564256[ 2?5 q6C<D9:C6 w2E92H2J[ 2 4@>A2?J @=56C E92? $A246) 7@F?56C t=@? |FD<]k^Am

kAmp?5 J6E[ E96C6 :D ?@ D:8? E92E :?G6DE@CD H:== E9:?< EH:46 23@FE 9:EE:?8 E96 3FJ 3FEE@? @?46 :E 8@6D AF3=:4 :? 2? x!~ E92E 4@F=5 C2:D6 Sfd 3:==:@? @C >@C6[ H9:49 H@F=5 36 2 C64@C5] %96 7C6?KJ 92D 8C@H? D@ :?E6?D6 E92E D@>6 2C6 A@FC:?8 >@?6J :?E@ @A2BF6 D64@?52CJ >2C<6ED[ 2446AE:?8 4@>A=6I 2CC2?86>6?ED 2?5 >FC<J @H?6CD9:A ;FDE 7@C 2 D9@E 2E @H?:?8 E96 D92C6D]k^Am

kAmQxE 92D 2=>@DE ?@ 4@>A2C23=6 =:DE65 A66C E@ 36?49>2C< 2 G2=F2E:@? @77 @7 2?5 H@F=5 =:<6=J 4@>6 2E 2 D:8?:7:42?E AC6>:F> E@ 2?JE9:?8 6=D6 E92E :D =:DE65 :? E96 DA246 E649 D64E@C[ 8:G6? :ED D:K6 2?5 >2C<6E =6256CD9:A[Q D2:5 $2>F6= z6CC[ 8=@32= 9625 @7 6BF:EJ 42A:E2= >2C<6ED 2E |6C86C>2C<6E]k^Am

kAm$A246)VD G2=F2E:@? :D 8C@F?565 :? :ED AC@7:E23=6[ 72DE\8C@H:?8 $E2C=:?< D2E6==:E6 ?6EH@C<[ H9:49 92D @G6C `_ >:==:@? DF3D4C:36CD[ 2?5 2 =2F?49 3FD:?6DD E92E 2?2=JDED 2?5 :?G6DE@CD D2J 92D EC2?D7@C>65 2446DD E@ @C3:E] %96 u2=4@? h[ H9:49 :? s646>36C a_`d 3642>6 E96 7:CDE =2C86 C@4<6E E@ >2<6 2 4@?EC@==65 C64@G6CJ 27E6C 56=:G6C:?8 2 A2J=@25 :?E@ @C3:E[ 4@>A=6E65 `ed =2F?496D :? a_ad[ 2 ?6H 2??F2= C64@C5]k^Am

kAmqFE 2?2=JDED 2?5 A@CE7@=:@ >2?286CD 2C6 2=D@ AC:4:?8 :? 4@?D:56C23=J >@C6] |FD<VD EC24< C64@C5 @7 3F:=5:?8 DF446DD7F=[ :?5FDECJ\5:DCFAE:?8 4@>A2?:6D 8:G6D 2?2=JDED 2?5 A@CE7@=:@ >2?286CD 4@?7:56?46 E92E E96 F?AC@G6? 36ED — $E2CD9:A[ Ipx[ 2?5 2? 2>3:E:@FD AFD9 :?E@ 52E2\46?E6C D2E6==:E6D — H:== 6G6?EF2==J A2J @77[ E@@]k^Am

kAmQ%9:D :D 2 D6E @7 AC@G6? ;F886C?2FE[ >682\42A 3FD:?6DD6D[Q D2:5 s2?:6= w2?D@?[ A@CE7@=:@ >2?286C 2E }6F36C86CVD "F2=:EJ tBF:EJ uF?5[ 2? 6I:DE:?8 $A246) :?G6DE@C H:E9 4=@D6 E@ `_T @7 :ED Sa]e 3:==:@? :? 2DD6ED 2==@42E65 E@ E96 4@>A2?J] Q%96 =2F?49 3FD:?6DD 2?5 E96 $E2C=:?< 3FD:?6DD 2C6 AC@G6?[ 96C6 2?5 ?@H] Ipx :D 23@FE @AE:@?2=:EJ[Q 96 D2:5[ C676CC:?8 E@ 3FD:?6DD6D E92E 4@F=5 255 G2=F6 @G6C E:>6 2D E96J 36?67:E 7C@> =@?8\E6C> D9:7ED E@H2C5 px[ 52E2 2?5 8=@32= 4@??64E:G:EJ]k^Am

kAmw6C6’D 2 BF:4< =@@< 2E E96 AC@D 2?5 4@?D 29625 @7 E96 x!~]k^Am

k9am{625:?8 E96 DA246 C246k^9am

kAm$A246) 92D 2 4@>>2?5:?8 =625 :? 56A=@J:?8 E96 =@H\t2CE9 @C3:E D2E6==:E6D E92E 56=:G6C :?E6C?6E 2?5 4@>>F?:42E:@?D 7@C :ED $E2C=:?< D6CG:46 7C@> DA246] $E2C=:?< :D AC@7:E23=6 2?5 244@F?ED 7@C C@F89=J d_T E@ g_T @7 $A246)’D C6G6?F6]k^Am

kAm|2?J @7 E96 A2C6?E 4@>A2?J’D @E96C 2>3:E:@?D 2C6 J6E E@ 36 C62=:K65] %96D6 :?4=F56 E96 56=2J65 $E2CD9:A C@4<6E AC@8C2> 7@C |@@? 2?5 |2CD >:DD:@?D 2?5 A=2?D E@ =2F?49 FA E@ @?6 >:==:@? 52E2\46?E6C D2E6==:E6D =:?<65 E@ :ED >@?6J\=@D:?8 px F?:E]k^Am

kAm%@ ;FDE:7J E96 G2=F2E:@?[ Q:?G6DE@CD H:== ?665 E@ <66A DEC:4E E23D @? E96 E:>:?8 @7 $E2CD9:A 4@>:?8 E@ >2C<6E 2?5 @? E96 C2>A\FA @7 $E2C=:?< D6CG:46 5:C64E E@ 46==A9@?6D[Q !:E49q@@< 2?2=JDE uC2?4@ vC2?52 D2:5 :? 2 ?@E6 =2DE >@?E9]k^Am

kAmtG6? D@[ $A246) =2F?496D 2 C@4<6E ?62C=J 6G6CJ EH@ 52JD[ 72DE6C E92? 2?J DA246 AC@8C2> @C 7:C> :? 9:DE@CJ[ 8:G:?8 :E <6J 42A24:EJ :? 2 >2C<6E H96C6 =2F?49 2446DD 92D 364@>6 2 3@EE=6?64< 7@C C:G2=D =:<6 p>2K@?[ H9:49 :D 3F:=5:?8 :ED @H? D2E6==:E6 ?6EH@C<D]k^Am

kAmQxEVD 2 @?6\@7\2\<:?5 7@C 2 DE2CE[Q D2:5 |2C< q@886EE[ rt~ @7 G6?EFC6 42A:E2= 7F?5 $6C2A9:> $A246]k^Am

k9am|F=E:A=6D 2C6 DEC6E4965k^9am

kAm$A246) A@DE65 23@FE Sg 3:==:@? :? AC@7:E 2?5 C6G6?F6 @7 S`d 3:==:@? E@ S`e 3:==:@? :? a_ad[ #6FE6CD 6I4=FD:G6=J C6A@CE65 :? y2?F2CJ] %96 AC@7:E 7:8FC6 :D 32D65 @? tqx%sp[ @C 62C?:?8D 367@C6 :?E6C6DE[ E2I6D[ 56AC64:2E:@? 2?5 2>@CE:K2E:@?[ 2 DE2?52C5 >62DFC6 @7 @A6C2E:?8 A6C7@C>2?46] #6G6?F6 8C@HE9 92D C2?865 :? C646?E J62CD 7C@> d`T :? a_ac E@ `__T :? a_a`]k^Am

kAm&?=:<6 =:DE65 4@>A2?:6D 4@G6C65 3J 2?2=JDED[ ?@ 4@?D6?DFD AC@;64E:@?D 6I:DE 7@C $A246)VD 8C@HE9] #6FE6CD >256 D6G6C2= 2DDF>AE:@?D :? @C56C E@ 4@>A2C6 $A246)VD A@E6?E:2= G2=F2E:@? H:E9 =:DE65 7:C>D]k^Am

kAm#6FE6CD 2DDF>65 42D9 7=@H 2?5 C6G6?F6 H@F=5 5@F3=6 :? a_ae 7C@> C6A@CE65 =6G6=D :? a_ad[ 2? 288C6DD:G6 C2E6 2:>65 2E >2<:?8 E96 G2=F2E:@? >F=E:A=6D 6CC @? E96 =@H D:56]k^Am

kAm&D:?8 E9@D6 2DDF>AE:@?D[ 2E 2 >2C<6E 42A:E2=:K2E:@? @7 S`]fd EC:==:@?[ $A246) H@F=5 42CCJ 2 AC:46\E@\C6G6?F6 >F=E:A=6 @7 de 2?5 2 AC:46\E@\tqx%sp >F=E:A=6 @7 `_h[ 6J6\A@AA:?8 G2=F2E:@?D 7@C 6G6? E96 72DE6DE\8C@H:?8 4@>A2?:6D]k^Am

kAm%6D=2[ H9:49 |FD< 2=D@ =625D[ :D G2=F65 2E `a E:>6D 6IA64E65 C6G6?F6 2?5 fh E:>6D tqx%sp[ >2<:?8 :E @?6 @7 (2== $EC66EVD AC:4:6DE DE@4<D] !2=2?E:C :D 2E cb 2?5 fd 7@C E9@D6 >6EC:4D[ C6DA64E:G6=J[ 27E6C :ED D92C6D D@2C65 d__T :? E96 A2DE EH@ J62CD @? @AE:>:D> 23@FE :ED 72DE\6IA2?5:?8 px 3FD:?6DD]k^Am

kAmv6?6C2==J DA62<:?8[ E96 9:896C E96 >F=E:A=6[ E96 92C56C :E :D 7@C 2 4@>A2?J’D A6C7@C>2?46 E@ >66E 6IA64E2E:@?D E@ <66A :ED DE@4< 2AAC64:2E:?8]k^Am

kAmQ$E2C=:?< :D E96 @?=J C62D@? E9:D G2=F2E:@? :D 5676?D:3=6[” D2:5 $92J q@=@@C[ 49:67 >2C<6E DEC2E68:DE 2E uFEFCF> tBF:E:6D] xED DF3D4C:36C 32D6 “:D ;FDE 8C@H:?8 2E 4C2KJ =6G6=D]Qk^Am

k9am%96 7@8 @7 AC:G2E6 4@>A2?J G2=F2E:@?Dk^9am

kAmx? :ED >6C86C H:E9 |FD<VD 2CE:7:4:2= :?E6==:86?46 DE2CEFA Ipx :? u63CF2CJ[ $A246) H2D G2=F65 2E S` EC:==:@? 2?5 E96 vC@< 492E3@E 56G6=@A6C 2E Sad_ 3:==:@?]k^Am

kAm%92E EC2?D24E:@? 8:G6D 2?2=JDED 2E =62DE @?6 C646?E 2?49@C 7@C E96 4@>3:?65 6?E:EJ’D G2=F6[ 2?5 D@>6 :?G6DE@CD 2C8F6 :E :D E@@ 4@?D6CG2E:G6] xE :D 4FCC6?E=J G2=F65 2E S`]dc EC:==:@? @? D64@?52CJ EC25:?8 G6?F6 }2D52B !C:G2E6 |2C<6E]k^Am

kAm“$A246) :D 4@?D:DE6?E=J @?6 @7 E96 >@DE 24E:G6=J EC2565 ?2>6D @? @FC A=2E7@C> 3642FD6 E96C6VD ?@E9:?8 6=D6 =:<6 :E :? E96 AC:G2E6 >2C<6ED E@52J[Q D2:5 vC68 |2CE:?[ 4@\7@F?56C 2E #2:?>2<6C $64FC:E:6D[ 2 EC25:?8 A=2E7@C> 7@C AC:G2E6 AC6\x!~ D92C6D] “s6>2?5 92D 2=D@ 2=>@DE 2=H2JD @FEA2465 DFAA=J[ 2?5 E92EVD 366? ECF6 6G6? 5FC:?8 A6C:@5D H96C6 3C@256C D64@?52CJ >2C<6E 24E:G:EJ 92D 366? >@C6 >FE65]Qk^Am