Bull case 2030
- Subscribers = 10m
- Average monthly revenue = $89
- P/S multiple = 6x
- Market cap = $59b
- Stock price = $217
- Return vs 2024 = +675%
Base case 2030
- Subscribers = 7m
- Average monthly revenue = $83
- P/S multiple = 4x
- Market cap = $26b
- Stock price = $97
- Return vs 2024 = +246%
Bear case 2030
- Subscribers = 4.8m
- Average monthly revenue = $77
- P/S multiple = 2x
- Market cap = $6.5b
- Stock price = $24
- Return vs 2024 = -15%

What do you think of the assumptions? Are they realistic? Which scenario do you think is likely?