This is what the stock price could look like if the action mirrors the previous five years at quarter end:
Date: PPS:
2017-09-30 $ 390.27
2017-12-31 $ 360.02
2018-03-31 $ 323.75
2018-06-30 $ 390.08
2018-09-30 $ 451.65
2018-12-31 $ 564.97
2019-03-31 $ 725.54
2019-06-30 $ 885.90
2019-09-30 $1,185.47
2019-12-31 $ 944.98
2020-03-31 $1,277.91
2020-06-30 $1,599.82
2020-09-30 $1,849.42
2020-12-31 $1,885.89
2021-03-31 $1,584.86
2021-06-30 $2,551.89
2021-09-30 $2,223.03
2021-12-31 $ 963.74
2022-03-31 $1,147.59
2022-06-30 $1,435.47
2022-09-30 $2,139.86
2022-12-31 $3,693.33
Price per share assumes 50% annual Rev growth, 5% annual dilution, and uses discounted historic multiples of Rev and GP to project likely lognormal distribution of future stock pps, with the percentile mirroring the previous ~5 years. This is just for fun, not worthwhile in any way except to show one of the nearly infinite number of possible outcomes.
