DalsnaFinance › Stocks › Dalsna Finance

SpaceX second quarter 2026 earnings explained: segments, EPS and valuation multiples

SpaceX lost $541 million on $7,814 million of revenue in the quarter ended June 30, 2026, its first report as a public company. A look back at its three businesses, its EPS and its valuation multiples.

SpaceX reported its second quarter 2026 results on August 4, 2026, its first quarterly report since its June listing. It has since reported its third quarter, on October 20, 2026, and a separate Dalsna Finance article covers those results. This article looks back at the three months ended June 30, 2026 and compares them with the first quarter. Revenue rose 66.5% from the quarter before (Dalsna Finance calculation) and the net loss narrowed to $541 million from $4,276 million. Every figure is sourced and dated, and every number worked out by us is labelled as a Dalsna Finance calculation. [1][2][3]

SpaceX in brief

Space Exploration Technologies Corp., better known as SpaceX, was founded in 2002. It builds and launches reusable rockets and runs Starlink, its satellite internet service. On June 15, 2026 it completed its initial public offering, selling 638,888,888 Class A shares at $135.00 each for net proceeds of $85,675 million after underwriting commissions and offering costs, according to its quarterly report. The shares began trading on June 12, 2026 on the Nasdaq Global Select Market and Nasdaq Texas under the ticker SPCX. [1][4]

Three businesses

In its second quarter report SpaceX had three segments. Space designs, makes and launches reusable rockets. Connectivity runs a broadband and communications network that the report says used more than 10,200 Starlink broadband and mobile satellites in low Earth orbit, serving customers in 167 countries, territories and other markets. AI covers the Grok model, AI products for consumers and businesses, the social platform X and the computing infrastructure behind them. SpaceX's later reports call this third segment Super Intelligence. [4][5][3]

All three segments grew from the first quarter. SpaceX said Space revenue, up 55% from the first quarter and 29% from a year earlier, was driven by more large customer launches, and it also cited a favourable customer shift against the prior year. Connectivity revenue rose 32% from the first quarter. SpaceX credited strong growth in Starlink subscribers, with consumer revenue up 16% from the first quarter, together with higher revenue from enterprise and government customers, up 63%. Starlink had 12.0 million subscribers at the end of June, 1.7 million more than at the end of March. Average revenue per Starlink user held at $66 a month. [1]

AI revenue more than tripled from the first quarter, up 213% as reported. SpaceX put that mainly down to AI solutions and infrastructure revenue from new cloud services agreements, together with more Grok and X subscription revenue. It said agreements signed in the quarter came to $14.1 billion of contracted sales and added $1.6 billion of AI infrastructure revenue in the second quarter. The AI segment still lost $1,257 million at the operating level, but its segment Adjusted EBITDA turned positive at $1,146 million, from a loss of $609 million in the first quarter. [1]

SpaceX segment results, three months ended March 31 and June 30, 2026 (US dollars in millions)
SegmentRevenue, Q1 2026Revenue, Q2 2026Operating income, Q1 2026Operating income, Q2 2026
Space619962Loss of 662Loss of 542
Connectivity3,2574,2911,1881,656
AI8182,561Loss of 2,469Loss of 1,257
Total4,6947,814Loss of 1,943Loss of 143

As reported by SpaceX in its second quarter 2026 earnings release. Operating income is income from operations. The AI segment is the one later renamed Super Intelligence. [1]

The numbers, quarter over quarter

Revenue was $7,814 million in the second quarter, up from $4,694 million in the first, a rise of 66.5% (Dalsna Finance calculation). Operating income, which is revenue minus the costs of running the business, was a loss of $143 million against a loss of $1,943 million. Net income under GAAP, the standard US accounting rules, was a loss of $541 million against a loss of $4,276 million. [1][2]

Profit margin is net income as a share of revenue. The loss equalled 6.9% of revenue in the second quarter, against 91.1% in the first (Dalsna Finance calculation: $541 million divided by $7,814 million, and $4,276 million divided by $4,694 million). The operating margin, which is operating income divided by revenue, was a loss equal to 1.8% of revenue against a loss equal to 41.4% of revenue. [1][2]

Below the operating line, the second quarter carried $629 million of interest expense, $340 million of interest income, $86 million of other expense and a $23 million tax charge, which together took the operating loss of $143 million to the net loss of $541 million. The first quarter's other expense was much larger, at $1,876 million (Dalsna Finance calculation: six months of $1,962 million less the second quarter). For the first half as a whole, the quarterly report says other income fell from a year earlier primarily because of the loss on extinguishment of debt and unrealized losses on digital assets. [1][4]

SpaceX also reports Adjusted EBITDA, a non GAAP measure. It starts from net income and adds back depreciation, amortization, share based pay, restructuring charges, impairments, interest and taxes, and it takes out other income and expense. It was $3,538 million in the second quarter and $1,127 million in the first. SpaceX reports no adjusted net income and no adjusted EPS, so this article uses Adjusted EBITDA as its adjusted measure and calls it by that name. Capital spending was $18,369 million in the quarter, $15,828 million of it in AI. [1]

Calculation 1: Quarter over quarter changes and margins
Quarter over quarter, three months ended March 31 and June 30, 2026 (US dollars in millions unless stated)
MeasureQ1 2026Q2 2026ChangeChange (%)
Revenue4,6947,814Up 3,120Up 66.5%
Operating incomeLoss of 1,943Loss of 143Up 1,800Not meaningful
Net income (GAAP)Loss of 4,276Loss of 541Up 3,735Not meaningful
Profit margin (net income divided by revenue)Loss equal to 91.1% of revenueLoss equal to 6.9% of revenueUp 84.2 pointsNot meaningful
Operating margin (operating income divided by revenue)Loss equal to 41.4% of revenueLoss equal to 1.8% of revenueUp 39.6 pointsNot meaningful
Adjusted EBITDA (non GAAP)1,1273,538Up 2,411Up 213.9%
Adjusted EBITDA margin24.0%45.3%Up 21.3 pointsNot meaningful
Capital expenditures10,10718,369Up 8,262Up 81.7%
Weighted average diluted shares (millions)3,8845,864Up 1,980Up 51.0%

As reported by SpaceX, except the margins and the change columns, which are a Dalsna Finance calculation. Change is Q2 minus Q1 in the row's own unit, in points for margins. Change (%) is Change divided by Q1, times 100. Both use the figures as filed, rounded at the end. Change (%) is not meaningful from a loss base, which has no sensible reading, or for margins, which are already percentages. [1][2][4]

Earnings per share

Earnings per share, or EPS, is profit divided by the number of shares. The diluted figure also counts shares that could be created from stock options and similar awards. SpaceX reported a loss of $0.09 per share for the second quarter, and its IPO prospectus showed a loss of $1.27 per share for the first. The first quarter loss per share is worked out on $4,947 million, more than the $4,276 million net loss, because a deemed dividend on the repurchase of preferred stock added to the loss counted against common shareholders (Dalsna Finance calculation for the difference of $671 million). [1][2][4]

Because SpaceX reports no adjusted EPS, the chart below shows Adjusted EBITDA per share next to EPS. It is Adjusted EBITDA divided by the 13,181,779,945 shares on the cover of the second quarter report, the same count for both quarters: $0.27 for the second quarter and $0.09 for the first (Dalsna Finance calculation). It is a different and larger measure than earnings, because it is counted before interest, taxes, depreciation, amortization and share based pay, which are real costs that come out before any profit reaches shareholders. [1][4]

Calculation 2: Shares outstanding, July 28, 2026
  • Class A shares outstanding: 7,696,293,669
  • Plus Class B shares outstanding: 5,485,486,276

13,181,779,945 shares in total

Dalsna Finance calculation from the share counts on the cover of SpaceX's quarterly report for the period ended June 30, 2026. Every per share figure, multiple and share price in this article uses this one count. [4]

Calculation 3: EPS and Adjusted EBITDA per share
EPS arithmetic, three months ended March 31 and June 30, 2026
QuarterNet loss for common shareholders (US dollars in millions)Weighted average diluted shares (millions)Loss divided by diluted sharesDiluted EPS as reportedAdjusted EBITDA per share (cover share count)
Q1 2026Loss of 4,9473,884Loss of $1.27Loss of $1.27$0.09
Q2 2026Loss of 5415,864Loss of $0.09Loss of $0.09$0.27

Losses, shares and reported EPS as reported by SpaceX. Q1 is from the IPO prospectus and Q2 from the second quarter release. The division column and Adjusted EBITDA per share ($1,127 million and $3,538 million divided by 13,181,779,945 shares) are a Dalsna Finance calculation, rounded to the cent. [1][2][4]

Diluted EPS and Adjusted EBITDA per share, Q1 and Q2 2026 (US dollars per share)
  • Adjusted EBITDA per share: Adjusted EBITDA divided by 13,181,779,945 cover shares. Not EPS.
Diluted EPS and Adjusted EBITDA per share, Q1 and Q2 2026 (US dollars per share)
Diluted EPS (GAAP, as reported)Adjusted EBITDA per share
Q1 2026Loss of $1.27$0.09
Q2 2026Loss of $0.09$0.27

EPS as reported by SpaceX. Adjusted EBITDA per share is a Dalsna Finance calculation, rounded to the cent. It uses the second quarter cover count, so it differs slightly from the figure in our third quarter article, which uses a later count. [1][2][4]

What the market values SpaceX at

Market capitalization, or market cap, is what the stock market values the whole company at: the share price times the number of shares. SpaceX closed at $134.72 on Friday, October 30, 2026, as reported by StockAnalysis. The cover of its second quarter report lists 7,696,293,669 Class A shares and 5,485,486,276 Class B shares outstanding as of July 28, 2026, a total of 13,181,779,945. Counting both classes at the Class A price gives a market cap of about $1.78 trillion (Dalsna Finance calculation). Every multiple and share price below uses this one share count. [6][4]

Keep the timing in mind. The price is from more than a week after the third quarter results came out, so it reflects news that is not in this article. The earnings behind every multiple stop at June 30, 2026, and the share count is the one on the second quarter report. The multiples below are therefore a recent price set against the second quarter's numbers, not a current valuation on the latest results. [6][3][4]

Calculation 4: Market cap at the October 30, 2026 close
  • Closing price of $134.72 on October 30, 2026, as reported by StockAnalysis
  • Times 13,181,779,945 Class A and Class B shares, both classes counted at the Class A price

Market cap of about $1,775,849.4 million, or about $1.78 trillion

Dalsna Finance calculation, rounded at the end. The multiples below divide the unrounded market cap. [6][4]

Six valuation multiples

The price to earnings ratio, or P/E, is market cap divided by a year of earnings. It shows how many dollars the market is paying for each dollar of yearly profit. Annualised means one quarter multiplied by four. On that basis SpaceX lost $2,164 million, and a P/E cannot be read from a loss, because dividing the market cap by negative earnings gives a negative number that says nothing about how expensive the shares are. So the annualised P/E is not meaningful. [1][6][4]

The adjusted version divides market cap by Adjusted EBITDA instead of earnings. We call it market cap to Adjusted EBITDA rather than an adjusted P/E, because Adjusted EBITDA is not earnings. On the second quarter annualised, which is $3,538 million times 4, or $14,152 million, it is 125.5 (Dalsna Finance calculation). [1][6][4]

A forward P/E uses an estimate of future earnings. Leverage Shares reported on October 13, 2026 that the LSEG consensus forecast for SpaceX's 2027 EPS was $1.765 as of October 7, 2026, after the second quarter report and before the third. Multiplying $1.765 by the same 13,181,779,945 shares gives estimated earnings of about $23,266 million and a forward P/E of 76.3 (Dalsna Finance calculation on an estimate, LSEG consensus, as reported by Leverage Shares). We found no published forward estimate of Adjusted EBITDA, so there is no forward market cap to Adjusted EBITDA. [7][6][4]

A trailing P/E, sometimes called a historical P/E, uses the last four reported quarters, here the twelve months to June 30, 2026. Added together, SpaceX lost $8,218 million over that period (Dalsna Finance calculation), so the trailing P/E is not meaningful either. Trailing Adjusted EBITDA was $8,305 million, which gives a trailing market cap to Adjusted EBITDA of 213.8 (Dalsna Finance calculation). [3][2][1][6][4]

Calculation 5: Annualised P/E
  • Second quarter 2026 net loss of $541 million times 4 is a loss of $2,164 million
  • Market cap divided by a loss gives a negative number, which says nothing about how expensive the shares are

Annualised P/E not meaningful

Dalsna Finance calculation. A P/E cannot be read from a loss. [1][6][4]

Calculation 6: Market cap to annualised Adjusted EBITDA
  • Second quarter 2026 Adjusted EBITDA of $3,538 million times 4 is $14,152 million
  • Market cap of $1,775,849.4 million divided by $14,152 million

Market cap to annualised Adjusted EBITDA of 125.5

Dalsna Finance calculation, using the unrounded market cap and rounded to one decimal. Adjusted EBITDA is a non GAAP measure, not earnings. [1][6][4]

Calculation 7: Forward P/E on the 2027 consensus estimate
  • LSEG consensus 2027 EPS forecast of $1.765 as of October 7, 2026, an estimate as reported by Leverage Shares on October 13, 2026
  • Times 13,181,779,945 shares is about $23,266 million of estimated earnings
  • Market cap of $1,775,849.4 million divided by $23,266 million

Forward P/E of 76.3

Dalsna Finance calculation on an estimate (LSEG consensus, as reported by Leverage Shares), using unrounded figures and rounded to one decimal. The estimate is dated before SpaceX reported its third quarter. [7][6][4]

Calculation 8: Trailing P/E
  • Net income over the four quarters to June 30, 2026 was a loss of $8,218 million, added up quarter by quarter in the table further down
  • Market cap divided by a loss gives a negative number, which says nothing about how expensive the shares are

Trailing P/E not meaningful

Dalsna Finance calculation. A P/E cannot be read from a loss. [3][2][1]

Calculation 9: Market cap to trailing Adjusted EBITDA
  • Adjusted EBITDA over the four quarters to June 30, 2026 was $8,305 million, added up quarter by quarter in the table further down
  • Market cap of $1,775,849.4 million divided by $8,305 million

Market cap to trailing Adjusted EBITDA of 213.8

Dalsna Finance calculation, using the unrounded market cap and rounded to one decimal. Adjusted EBITDA is a non GAAP measure, not earnings. [3][2][1][6][4]

Six valuation multiples for SpaceX at the October 30, 2026 close, on results to June 30, 2026
MeasureEarnings or Adjusted EBITDA usedFormulaResult
Annualised P/EUses Calculation 5: Annualised P/ELoss of $2,164 million (Q2 2026 net loss of $541 million times 4)Not meaningful for a lossNot meaningful
Market cap to annualised Adjusted EBITDAUses Calculation 6: Market cap to annualised Adjusted EBITDA$14,152 million (Q2 2026 Adjusted EBITDA of $3,538 million times 4)$1,775,849.4 million divided by $14,152 million125.5
Forward P/E (estimate: LSEG consensus 2027 EPS as of October 7, 2026, as reported by Leverage Shares)Uses Calculation 7: Forward P/E on the 2027 consensus estimate$23,266 million ($1.765 times 13,181,779,945 shares)$1,775,849.4 million divided by $23,266 million76.3
Market cap to forward Adjusted EBITDANo published estimate foundNot calculatedNot calculated
Trailing P/E (four quarters to June 30, 2026)Uses Calculation 8: Trailing P/ELoss of $8,218 millionNot meaningful for a lossNot meaningful
Market cap to trailing Adjusted EBITDAUses Calculation 9: Market cap to trailing Adjusted EBITDA$8,305 million (four quarters to June 30, 2026)$1,775,849.4 million divided by $8,305 million213.8

Dalsna Finance calculation. Market cap is $134.72 times 13,181,779,945 shares, about $1,775,849.4 million. Multiples are rounded to one decimal. [6][4][1][2][3][7]

The last four quarters

SpaceX does not report the fourth quarter of 2025 on its own. It is worked out by subtracting the first nine months of 2025, from the third quarter 2026 release, from the full year 2025 in the IPO prospectus (Dalsna Finance calculation). The third quarter of 2025 comes from the prior year column of that same release. All four quarters were losses, and the second quarter of 2026 had the smallest loss and the largest Adjusted EBITDA of the four. [2][3][1]

Calculation 10: Last four quarters, with Q4 2025 worked out
SpaceX net income and Adjusted EBITDA, four quarters to June 30, 2026 (US dollars in millions)
QuarterNet income (GAAP)Adjusted EBITDA
Q3 2025Loss of 1,0542,169
Q4 2025 (worked out)Loss of 2,3471,471
Q1 2026Loss of 4,2761,127
Q2 2026Loss of 5413,538
Total, four quartersLoss of 8,2188,305

As reported by SpaceX: Q3 2025 in the third quarter 2026 release, Q1 2026 in the IPO prospectus and second quarter release, Q2 2026 in the second quarter release. Q4 2025 and the totals are a Dalsna Finance calculation: full year 2025 (net loss of $4,937 million and Adjusted EBITDA of $6,584 million) minus the first nine months of 2025 (net loss of $2,590 million and Adjusted EBITDA of $5,113 million). [2][3][1]

SpaceX net income and Adjusted EBITDA by quarter, Q3 2025 to Q2 2026 (Q4 2025 worked out by Dalsna Finance) (US dollars in millions)
  • Adjusted EBITDA: Non GAAP. Not earnings.
SpaceX net income and Adjusted EBITDA by quarter, Q3 2025 to Q2 2026 (Q4 2025 worked out by Dalsna Finance) (US dollars in millions)
Net income (GAAP)Adjusted EBITDA
Q3 2025Loss of $1,054m$2,169m
Q4 2025Loss of $2,347m$1,471m
Q1 2026Loss of $4,276m$1,127m
Q2 2026Loss of $541m$3,538m

As reported by SpaceX, except the Q4 2025 bars, which are a Dalsna Finance calculation as in the table above. The four quarter total is not charted. [2][3][1]

Two base cases: the second quarter held flat for a year

Suppose revenue stayed at the second quarter's level for a full year, with no growth and no decline: $7,814 million times 4, or $31,256 million. The first base case keeps the reported net margin, a loss equal to 6.9% of revenue, which gives a loss of $2,164 million, or $0.16 per share on the cover share count. Every P/E applied to a loss gives a negative price, which means nothing, so every P/E cell in that row is not meaningful. [1][4]

The second base case uses the quarter's Adjusted EBITDA margin of 45.3%, which gives $14,152 million a year, or $1.07 per share. It meets only the Adjusted EBITDA multiples. This case is simply the second quarter annualised, so at the annualised market cap to Adjusted EBITDA it returns the October 30, 2026 close of $134.72 by construction. The trailing cell only shows how the price moves when the same Adjusted EBITDA is given a different multiple, and that multiple of 213.8 is high because trailing Adjusted EBITDA was small. [1][6][4][2][3]

There is no operating margin case. The second quarter's operating line was itself a loss, and the items below it, interest and other expense and a tax charge, made the net loss larger rather than lifting it. SpaceX's second quarter release did not quantify any one time benefit inside the quarter's results. [1]

Calculation 11: Revenue held flat for a year
  • Second quarter 2026 revenue of $7,814 million
  • Times 4, with no growth and no decline

$31,256 million of revenue a year

Dalsna Finance calculation. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. [1]

Calculation 12: Base case earnings, net margin case
  • $31,256 million of revenue a year
  • At the second quarter's net margin, a loss equal to 6.9% of revenue ($541 million divided by $7,814 million, unrounded)
  • Gives a loss of $2,164 million a year
  • Divided by 13,181,779,945 shares

A loss of $2,164 million a year, or a loss of $0.16 per share

Dalsna Finance calculation, using unrounded figures and rounded at the end. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. [1][4]

Calculation 13: Base case Adjusted EBITDA
  • $31,256 million of revenue a year
  • At the second quarter's Adjusted EBITDA margin of 45.3% ($3,538 million divided by $7,814 million, unrounded)
  • Gives $14,152 million of Adjusted EBITDA a year, which is not earnings
  • Divided by 13,181,779,945 shares

$14,152 million a year, or $1.07 per share

Dalsna Finance calculation, using unrounded figures and rounded at the end. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. [1][4]

Last close: $134.72, at the close on October 30, 2026, from the latest quote on our SpaceX page (SPCX).

Base cases: implied share price at each multiple. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice.
Base caseYear of earnings or Adjusted EBITDA (US dollars in millions)Per shareAt annualised P/EAt forward P/E of 76.3At trailing P/EAt annualised market cap to Adjusted EBITDA of 125.5At trailing market cap to Adjusted EBITDA of 213.8
Net margin case (reported net loss)Uses Calculation 12: Base case earnings, net margin case, Calculation 5: Annualised P/E, Calculation 7: Forward P/E on the 2027 consensus estimate and Calculation 8: Trailing P/ELoss of 2,164Loss of $0.16Not meaningfulNot meaningfulNot meaningfulNot applicableNot applicable
Adjusted EBITDA case (Adjusted EBITDA, not earnings)Uses Calculation 13: Base case Adjusted EBITDA, Calculation 6: Market cap to annualised Adjusted EBITDA and Calculation 9: Market cap to trailing Adjusted EBITDA14,152$1.07Not applicableNot applicableNot applicable$134.72 (0.0%)$229.57 (70.4% higher)

Dalsna Finance calculation. Implied price is the multiple times a year of earnings (or of Adjusted EBITDA) divided by 13,181,779,945 shares, using unrounded figures and rounded to the cent. Revenue is $7,814 million times 4. Net margin a loss equal to 6.9% of revenue. Adjusted EBITDA margin 45.3%. A P/E applied to a loss is not meaningful. [1][4][6][7][2][3]

Each percentage compares that hypothetical price with the price above, worked out from the rounded prices when this page was built. It is arithmetic, not a forecast.

Scenario chart: each implied share price in the table above against the reference price. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice.

Adjusted EBITDA case (Adjusted EBITDA, not earnings)

  • Last close $134.72 at the close on October 30, 2026
  • At annualised market cap to Adjusted EBITDA of 125.5 $134.72 0.0%
  • At trailing market cap to Adjusted EBITDA of 213.8 $229.57 70.4% higher

These are illustrations from the base case earnings held flat and the reference price shown, not forecasts or advice. Green bars sit above the reference price, red bars below and grey bars within 0.5% of it. The dashed line marks the reference price.

Adjusted EBITDA base case: implied share price at each multiple. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. (US dollars per share)
Adjusted EBITDA base case: implied share price at each multiple. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. (US dollars per share)
Implied share price
Adj EBITDA 125.5$134.72
Adj EBITDA 213.8$229.57

Dalsna Finance calculation, the two prices from the table above, at the annualised (125.5) and trailing (213.8) market cap to Adjusted EBITDA. The net margin case is left out because every cell in its row is not meaningful. [1][4][6][2][3]

What Elon Musk said, run through the same grid

On the August 4, 2026 earnings call, chief executive Elon Musk said SpaceX expected to reach more than $100 billion of annual recurring revenue in December 2026, repeating what chief financial officer Bret Johnsen had said. Johnsen based that figure on expected revenue in the month of December and said it included an expected contribution from Cursor. He then added that "our internal projections for reaching $1 trillion in revenue, not ARR, but revenue, have moved up from 2031 to 2030." Annual recurring revenue, or ARR, is a run rate: the pace of revenue at a point in time stretched over a year. Both figures are company projections, as reported in the call transcript produced for The Motley Fool. [8]

The scenarios below take each figure as a year of revenue, $100 billion and $1 trillion. Each gets a row at the second quarter's net margin and a row at its Adjusted EBITDA margin of 45.3%. The margins and the 13,181,779,945 share count are held fixed, and this arithmetic does not test whether either would hold at that size. At the net margin both rows are losses, about $6,923 million and $69,235 million, so every P/E cell is not meaningful. At the Adjusted EBITDA margin they give about $45,278 million, or $3.43 per share, and about $452,777 million, or $34.35 per share (Dalsna Finance calculation). Those rows meet only the Adjusted EBITDA multiples, since Adjusted EBITDA is not earnings. [8][1][6][4][7]

Calculation 14: Scenario earnings, $100 billion revenue, net margin
  • $100 billion of revenue a year, the annual recurring revenue Elon Musk said SpaceX expected to pass in December 2026, which Johnsen said included an expected contribution from Cursor (company projection, as reported)
  • At the second quarter's net margin, a loss equal to 6.9% of revenue ($541 million divided by $7,814 million, unrounded)
  • Gives a loss of about $6,923 million a year, or a loss of $0.53 per share on 13,181,779,945 shares

A loss of about $6,923 million a year, so every P/E is not meaningful

Dalsna Finance calculation, using unrounded figures and rounded at the end. The margin and the share count are held fixed. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. [8][1][4]

Calculation 15: Scenario Adjusted EBITDA, $100 billion revenue
  • $100 billion of revenue a year, as above (company projection, as reported)
  • At the second quarter's Adjusted EBITDA margin of 45.3% ($3,538 million divided by $7,814 million, unrounded)
  • Gives about $45,278 million of Adjusted EBITDA a year, which is not earnings
  • Divided by 13,181,779,945 shares

About $45,278 million a year, or $3.43 per share

Dalsna Finance calculation, using unrounded figures and rounded at the end. The margin and the share count are held fixed. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. [8][1][4]

Calculation 16: Scenario earnings, $1 trillion revenue, net margin
  • $1 trillion of revenue a year, the revenue Elon Musk said SpaceX's internal projections now put in 2030 (company projection, as reported)
  • At the second quarter's net margin, a loss equal to 6.9% of revenue ($541 million divided by $7,814 million, unrounded)
  • Gives a loss of about $69,235 million a year, or a loss of $5.25 per share on 13,181,779,945 shares

A loss of about $69,235 million a year, so every P/E is not meaningful

Dalsna Finance calculation, using unrounded figures and rounded at the end. The margin and the share count are held fixed. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. [8][1][4]

Calculation 17: Scenario Adjusted EBITDA, $1 trillion revenue
  • $1 trillion of revenue a year, as above (company projection, as reported)
  • At the second quarter's Adjusted EBITDA margin of 45.3% ($3,538 million divided by $7,814 million, unrounded)
  • Gives about $452,777 million of Adjusted EBITDA a year, which is not earnings
  • Divided by 13,181,779,945 shares

About $452,777 million a year, or $34.35 per share

Dalsna Finance calculation, using unrounded figures and rounded at the end. The margin and the share count are held fixed. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. [8][1][4]

Scenarios at the revenue Elon Musk named: implied share price at each multiple. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice.
ScenarioYear of earnings or Adjusted EBITDA (US dollars in millions)Per shareAt annualised P/EAt forward P/E of 76.3At trailing P/EAt annualised market cap to Adjusted EBITDA of 125.5At trailing market cap to Adjusted EBITDA of 213.8
$100 billion revenue, net margin caseUses Calculation 14: Scenario earnings, $100 billion revenue, net margin, Calculation 5: Annualised P/E, Calculation 7: Forward P/E on the 2027 consensus estimate and Calculation 8: Trailing P/ELoss of 6,923Loss of $0.53Not meaningfulNot meaningfulNot meaningfulNot applicableNot applicable
$100 billion revenue, Adjusted EBITDA case (not earnings)Uses Calculation 15: Scenario Adjusted EBITDA, $100 billion revenue, Calculation 6: Market cap to annualised Adjusted EBITDA and Calculation 9: Market cap to trailing Adjusted EBITDA45,278$3.43Not applicableNot applicableNot applicable$431.02$734.47
$1 trillion revenue, net margin caseUses Calculation 16: Scenario earnings, $1 trillion revenue, net margin, Calculation 5: Annualised P/E, Calculation 7: Forward P/E on the 2027 consensus estimate and Calculation 8: Trailing P/ELoss of 69,235Loss of $5.25Not meaningfulNot meaningfulNot meaningfulNot applicableNot applicable
$1 trillion revenue, Adjusted EBITDA case (not earnings)Uses Calculation 17: Scenario Adjusted EBITDA, $1 trillion revenue, Calculation 6: Market cap to annualised Adjusted EBITDA and Calculation 9: Market cap to trailing Adjusted EBITDA452,777$34.35Not applicableNot applicableNot applicable$4,310.21$7,344.75

Dalsna Finance calculation. A year is the scenario revenue times the margin: net margin a loss equal to 6.9% of revenue, or Adjusted EBITDA margin 45.3%. Implied price is the multiple times that year divided by 13,181,779,945 shares, unrounded, rounded to the cent. Revenue figures as said by Elon Musk on August 4, 2026: ARR in December 2026 and revenue in 2030. [8][1][4][6][7][2][3]

Elon Musk's scenarios, Adjusted EBITDA rows: implied share price at each multiple. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. (US dollars per share)
Elon Musk's scenarios, Adjusted EBITDA rows: implied share price at each multiple. Hypothetical arithmetic for illustration only. These are not forecasts, price targets or investment advice. (US dollars per share)
At annualised 125.5At trailing 213.8
$100B Adj EBITDA$431.02$734.47
$1T Adj EBITDA$4,310.21$7,344.75

Dalsna Finance calculation, the four Adjusted EBITDA prices from the table above, at the annualised and trailing market cap to Adjusted EBITDA. The net margin rows are left out because every cell in them is not meaningful. [8][1][4][6][2][3]

What came next

SpaceX released its third quarter results on October 20, 2026. They are covered in a separate Dalsna Finance article, which is the place to look for whether the AI segment's move to positive Adjusted EBITDA held and whether the Cursor deal closed. This article does not use any third quarter 2026 figures. [3][4]

The quarterly report also describes two acquisitions agreed before the end of June, one of them since completed. In June 2026 SpaceX agreed to buy Anysphere, the company behind the coding tool Cursor, for Class A shares based on an implied equity value of $60 billion. The quarterly report said SpaceX expected the deal to close in the third quarter of 2026, subject to closing conditions that include regulatory approvals. In May 2026 it also agreed to buy Mesh Optical Technologies, which makes optical devices that move data at high speed inside data centers, and the quarterly report says that deal closed on July 6, 2026. [4][1]

After the quarter, on the call, Johnsen said SpaceX had contracted a further $6.7 billion of cloud services revenue in the first weeks of the third quarter, over a six month period that begins ramping in October 2026, and Musk said the company expected to end 2026 with more than 2 gigawatts of compute. Both are company statements, as reported in the transcript. Among the legal matters in the quarterly report is a collective action in the Netherlands on behalf of about 7.8 million Dutch X users, which seeks damages over alleged data breaches and other alleged breaches of EU rules. At the time of the report the court had not yet ruled on whether the claimant met a Dutch financing requirement. [8][4]

How these figures were made: inputs come from SpaceX's second quarter release and quarterly report, its IPO prospectus and the prior year columns of its third quarter 2026 release, all on SEC EDGAR, plus the call transcript, the consensus report and the dated closing price named above. Calculations use unrounded inputs and are rounded only at the end, with multiples to one decimal and per share figures and prices to the cent. [1][4][2][3][8][7][6]

Companies in this article: SpaceX (SPCX)

Sources

  1. SpaceX Reports Second Quarter 2026 Results (Form 8-K, Exhibit 99.1) Space Exploration Technologies Corp. (SEC filing) · 2026-08-04
  2. Prospectus (Form 424B4) for the initial public offering of Class A common stock Space Exploration Technologies Corp. (SEC filing) · 2026-06-12
  3. SpaceX Reports Third Quarter 2026 Results (Form 8-K, Exhibit 99.1) Space Exploration Technologies Corp. (SEC filing) · 2026-10-20
  4. Form 10-Q for the quarterly period ended June 30, 2026 Space Exploration Technologies Corp. (SEC filing) · 2026-08-04
  5. Form 10-Q for the quarterly period ended September 30, 2026 Space Exploration Technologies Corp. (SEC filing) · 2026-10-22
  6. Space Exploration Technologies (SPCX) Stock Price History StockAnalysis · 2026-10-30
  7. SpaceX Stock: Bullish Earnings Forecasts and Price Targets Leverage Shares · 2026-10-13
  8. SpaceX (SPCX) Q2 2026 Earnings Call Transcript The Motley Fool, via Webull · 2026-08-12

Written by Dalsna Finance from the public sources listed above. Every figure is cited to its source or shown as a labelled Dalsna Finance calculation. How we work: editorial standards. General information, not investment advice.

More from Dalsna Finance