Scenario

Explore how ongoing SBC issuance and stock performance could change dilution through 2028.

This company is missing enough trailing dilution inputs to model a scenario accurately.

Adjust ongoing SBC issuance and stock performance to model dilution through 2030-Q4.

CompanyScenario Title

Annual SBC Run-Rate$2,125M

SBC Path

Stock Performance

Stock Price $143

Market Cap $85.4B

Market Cap Path

Current baseline

Latest quarter: 2Q26

Current market cap: $85.4B

Weights: T 0.30 / F 0.50 / S 0.20