ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NameDate of ValuationExpected Growth in Operating IncomeCost of CapitalProbability of Regime Change Value Loss with Regime ChangeValue of Equity (in billions)Across Group
2
Aswath Damodaran11/18/20191.80%8.08%20%50%$1,505Median
3
Ari Schiff2/11/20201.75%8.15%18%60%$1,529Average
4
Flavia Sounis2/11/20201.90%8.08%5%50%$1,650High
5
Ben Sobolewski2/12/20201.80%8.08%15%50%$1,547Low
6
Julian Stern2/12/20202%8.32%20%50%$1,283
7
Rami Bidshahri2/12/20201.50%7.88%25%50%$1,451
8
Vitor Assef dos Santos2/16/20201.80%8.79%25%30%$1,412
9
Abigail Shu2/17/20201.80%8.69%15%50%$1,443
10
James Wreschner2/17/20201.80%8.08%15%50%$1,547
11
Rodrigo Sismotto2/17/20201.80%7.88%20%50%$1,589
12
Sebastian Caro2/17/20201.80%8.08%10%70%$1,622
13
Enshu Cheng2/17/20201.59%7.48%15%50%$1,422
14
Sami Al Marzooqi2/18/20201.80%8.08%2%50%$1,886
15
Oliver Boyle 2/18/20201.80%8.07%25%50%$1,397
16
Alek Cywinski03/01/20201.80%7.77%20%35%$1,489
17
Varun Agrawal04/06/20201.80%8.64%20%50%$1,400
18
Siddharth Jain04/26/20200.60%10.10%20%25%$718.37
19
James Prager6/14/2020-7.00%11.42%10%25%$661.83
20
Arpit Pathak07/11/20200.80%9.15%10%50%$1,256.82
21
Sparsh Gupta07/25/20203.33%8.60%10%100%$1,407.07
22
Nicolas Ek08/27/20201.50%10.69%20.00%50.00%$743,29
23
$7
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