Mag 6 Valuation

	A	B	M	N	O	P	Q	R	S	T
1	Mag 6 Valuation
2	Dollars in Millions
3	Source:	Yahoo Finance
4	Data as of:	10/3/2025
5			A	B	C	D	E = (C+D)*100	F = A/B	G = E/F
6	Company	Ticker	Enterprise Value (1)	Projected Operating Profit (2)	Forecast 2025 Revenue Growth	TTM Operating Margin	Value Points (Target > 40)	EV/POP	Value Score (Target > 2)	Net Cash (3)
7	NVIDIA	NVDA	$4,524,306	$119,933	58.20%	58.10%	116.29	37.72	3.08	$43,694
8	Meta	META	$1,785,512	$86,374	19.30%	44.00%	63.30	20.67	3.06	-$512
9	Microsoft	MSFT	$3,809,034	$147,455	14.70%	45.60%	60.35	25.83	2.34	$36,966
10	Google	GOOG	$2,916,411	$129,083	12.90%	32.70%	45.53	22.59	2.02	$59,589
11	Apple	AAPL	$3,856,058	$132,332	6.20%	31.90%	38.06	29.14	1.31	-$27,058
12	Amazon	AMZN	$2,381,759	$80,549	11.00%	11.40%	22.41	29.57	0.76	-$40,759
13
14			(1) Enterprise Value = Market Cap + Long-Term Debt + Preferred Stock - Cash
15			(2) Projected Operating Profit = Forecast 2025 Revenue x TTM Operating Margin
16			(3) Net Cash = Cash - Long-Term Debt
17
18	Prospects
19	Visa	V	$680,300	$26,520	11.00%	66.50%	77.49	25.65	3.02	-$410
20	NetFlix	NFLX	$494,290	$13,298	15.50%	29.50%	45.05	37.17	1.21	-$4,214
21	Oracle	ORCL	$887,517	$20,827	16.80%	31.10%	47.85	42.61	1.12	-$71,791
22	The Trade Desk	TTD	$23,789	$507	17.20%	17.70%	34.94	46.91	0.74	$1,416
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100