SPACEXspacex

Sum-of-the-parts valuation — your estimates, your math.

Company nameCurrencyShares outstanding

Parts

Part	Mode	Valuation	× Revenue	Reasoning / note

Total value

$0.00

0 parts, summed

Per share

total ÷ shares outstanding

Equity bridge

From parts value to equity value per share — all optional; leave blank to skip.

Net debtPositive = debt to subtract; negative = net cash adds back.Minority interestsNon-controlling stakes, subtracted from equity value.Preferred stockRedeemable / preferred claims, subtracted.SOTP discount %0–30, e.g. 10 for a typical conglomerate discount.Illiquidity %0–60; meaningful for private companies.

After net debt—

After minorities & preferred—

After SOTP & illiquidity discounts—

Equity value

—

Per share (bridge)