Dealroom analysis · August 2026

Rule of SpaceX

What are SpaceX, OpenAI and Anthropic worth?

The Rule of X, a valuation rule of thumb from Bessemer Venture Partners, links a company’s revenue multiple to its growth and its EBITDA margin, a measure of operating profit. Dealroom scores 160 public technology companies on it, with growth counted three times as heavily as margins. The chart opens on B2B companies with the worst-fitting outliers excluded from the trend line but still shown, faded; the controls put them back into the fit.

SpaceX listed on Nasdaq in June 2026, so it is plotted at its traded multiple — about 26× forward revenue — and counts toward the trend line like any other public company. OpenAI and Anthropic are still private: the chart opens on their expected-IPO marks, with a toggle back to their last priced rounds, and they never move the line.

Multiples · Public + the giants

The Rule of SpaceX, Anthropic, OpenAI

Bessemer’s Rule of X analysis where X = 3. Horizontal axis = 3 × revenue CAGR + EBITDA margin — CAGR is the FY2026→FY2028 consensus, margin the FY2027 consensus (for the three giants, both are Dealroom forward estimates over the same windows). Vertical axis = enterprise value ÷ the next 12 months’ revenue.

Rule of X · multiplier 1 4 X = 3
Sector
Business model

Dealroom analysis · public multiples via multiples.vc (Aug 2026) · giants from latest funding rounds & reported revenue; SpaceX at its listed market cap less net cash. SpaceX, listed, is part of the regression and R² whenever it passes the active filters; OpenAI and Anthropic are private and never are.

The revenue race

OpenAI said monthly revenue had reached $2 billion in March 2026. This equals a $24 billion annual run-rate. Anthropic said its revenue run-rate had passed $47 billion in May. By the end of July, Bloomberg put OpenAI above $40 billion, and Dealroom’s tracked estimate for Anthropic reached $74.3 billion.

The figures are not directly comparable. Both turn recent activity into an annual number. Anthropic also includes the full amount that customers spend through cloud providers in its revenue. It then records the cloud provider’s share as a cost. A company using net accounting would report only its own share as revenue. This makes Anthropic’s reported revenue higher, even when the underlying business is the same size.

Annualized revenue · 2023–2026

Anthropic reached $74.3B, versus OpenAI at $40B

Annualized run-rate, $B. Solid points are reported; the final tracked estimates are dashed. SpaceX is the consolidated business including xAI.

Source: Dealroom analysis based on company disclosures, SEC filings and multiples.vc. Annualized run-rates, not recognized-period revenue. Anthropic and OpenAI are tracked estimates after their last company-confirmed points — OpenAI’s July figure is Bloomberg-reported (“above $40B”, 13 Aug 2026); SpaceX is filed through Q2 2026 and estimated for July from contracted compute rates. December 2026 exit run-rates are from the Dealroom Rule of X workbook — SpaceX a Dealroom scenario, Anthropic the investor-model gross-revenue range ($100–120B; ~$80B net revenue). OpenAI has no comparable year-end figure there.

Claude Code, launched in May 2025, changed Anthropic’s growth rate. The product reached $1 billion of annualized revenue in November 2025, passed a confirmed $2.5 billion in February 2026 and was estimated near $8 billion by May. Anthropic added about $23 billion of annualized revenue in June alone. OpenAI re-accelerated after a slower spring, adding about $4 billion a month from May to July, but the gap continued to widen.

At a $2 trillion expected IPO valuation in October 2026, Anthropic is valued at 21.1× its gross revenue for the next 12 months. On the net-revenue basis SpaceX and OpenAI report, the multiple is 28.8×.

Revenue · The three giants

Revenue projections

Combination of analyst projections, company guidance, leaks and commentary. 2025 is actual; everything after it is an estimate.

Forecast range, $B — full-year booked revenue, not the year-end run-rate (at these growth rates the two differ by nearly 2×). Each box spans low → high per company; the line marks the best guess, with the company name labelled above each box. 2025 is an actual, so its box collapses to the marker. Shown on a like-for-like net-revenue basis: SpaceX & OpenAI report net; Anthropic is restated from gross (≈$110 / 153 / 204B in 2028E vs $210B gross best guess). Hover any box for exact figures. Sources as above.

The chart uses full-year revenue, not the latest annual run-rate. That distinction matters most for SpaceX: Deutsche Bank’s model has it reaching a $100 billion annualised run-rate in December 2026, versus the $31 billion pace reported in Q2. A December run-rate is not the same as $100 billion booked during 2026, but it makes our previous $62–98 billion range for full-year 2027 look too conservative.

We have reset the SpaceX range accordingly. The midpoint now assumes $45 billion in 2026, $140 billion in 2027 and $220 billion in 2028. The main driver is not rockets or connectivity but the emerging neocloud business: Deutsche Bank expects AI-compute contracts to contribute roughly $45–50 billion of the December 2026 run-rate. This is still a capital-intensive forecast, with the bank estimating about $200 billion of investment next year.

Key figures · The three giants

The three giants by the numbers

Anthropic books the full cloud-partner bill, so it has both gross and net revenue; where a figure differs by basis, gross leads and net sits beneath it. A dotted underline marks a figure that is an estimate rather than a disclosure.

  SpaceXlisted · Nasdaq: SPCX OpenAIprivate · filed 8 Jun 2026 Anthropicprivate · filed Jun 2026
Value
Now $1.75Tmarket cap, 7 Aug · EV $1.69T $2TDealroom model case at IPO, H2 ’26 – ’27 $2Texpected IPO, Oct 2026
Gross revenue, next 12 months estimate, Aug ’26 → Jul ’27 $95B
Net revenue, next 12 months estimate, Aug ’26 → Jul ’27 · Anthropic restated −27% $108B $70B$60–75B range $69B
Revenue multiple value now ÷ next-12-months revenue · the chart’s y-axis 15.6×EV $1.69T ÷ $108B net 28.6×$2T ÷ $70B net 21.1×28.8× net$2T ÷ $95B gross
Rule of X
Revenue CAGR FY2026 → FY2028 121% 94% 92%
EBITDA margin forward estimate, FY2026 → FY2028 +37%H1 2026 filed · 45% in Q2 −45% 0%
Rule of X 3 × CAGR + margin · the x-axis above 400% 236% 276%
Revenue
Run-rate disclosed $31BQ2 filed × 4 · trailing 12m $23.0B $40BBloomberg, 31 Jul 2026 $47B$34B netMay 2026
2026E $45BH1 filed $12.5B $40B $57B$42B net
2027E $140B $85B $135B$99B net
2028E $220B $150B $210B$153B net

Net revenue for Anthropic is a Dealroom restatement: it books the full amount customers spend through cloud providers as gross revenue and records the provider's share as a cost, so Dealroom strips about 27% to approximate net revenue, the basis SpaceX and OpenAI report. Valuation, growth and Rule of X are unchanged — only the revenue levels differ. The Rule of X track runs 0–300%; the two ticks are the public basket's median and highest name. Source: Dealroom analysis based on company disclosures, SEC filings and multiples.vc.

SpaceX results and outlook

SpaceX’s first public quarter was strong. Revenue nearly doubled from a year earlier and the adjusted EBITDA margin reached 45%. Starlink subscribers also doubled. New AI infrastructure contracts added another large source of growth.

The company did not publish a formal full-year revenue or profit forecast. But it says it can exit 2026 at a $100 billion annualised revenue run-rate. Deutsche Bank expects roughly $45–50 billion of that pace to come from AI-compute contracts. That makes neocloud, rather than launches or connectivity, the major new growth engine.

Dealroom now estimates that booked revenue will rise from $45 billion in 2026 to $220 billion in 2028. If SpaceX delivers this growth while keeping high margins, its current valuation becomes easier to support. But the forecast requires exceptional execution and capital: Deutsche Bank estimates roughly $200 billion of investment next year.

This is the main point of the Rule of X comparison. SpaceX looks close to other fast-growing public technology companies when we use Dealroom’s forward revenue estimate. It looks expensive when we use only revenue already reported. The valuation depends on how much of the expected growth becomes real revenue.

Revenue · SpaceX by segment

SpaceX revenue by segment, 2020–2031E

Annual revenue by reported segment, $B. 2020–2025 are history and do not change with the scenario.

SpaceX reports three segments. Connectivity = Starlink and Starshield: national-security work sits inside this line and no standalone Starshield revenue level is disclosed. Neocloud & AI = xAI / Colossus compute rental, including Anthropic, Google and Reflection, plus Grok and X. Space = launch, Dragon and other. H1 2026 filed: Q1 Connectivity $3,257M + AI $818M + Space $619M = $4,694M; Q2 Connectivity $4,291M + AI $2,561M + Space $962M = $7,814M. On Medium the totals reconcile to the model above: $18.7B in 2025 → $45B 2026E$140B 2027E$220B 2028E. The main growth engine is neocloud. Deutsche Bank attributes roughly $45–50B of the December 2026 exit run-rate to compute contracts. Low and Medium are Dealroom segment cases; the separate forecast-range chart also shows a High case. Elon’s plan is Musk’s target path, not ours. 2029–2031 are a taper, not modelled years. Cursor is excluded because the acquisition and revenue contribution remain conditional.

Valuation by business

The Rule of X treats SpaceX as one company. A sum-of-the-parts view separates Starlink, AI infrastructure, xAI and the remaining space and launch business.

SpaceXAI SOTP

 

 

Business Equity value Share Simple math

 

Starlink revenue potential

Starlink’s annual revenue is about $11.4 billion. In 2025, Verizon had $138.2 billion of revenue, AT&T had $125.6 billion and T-Mobile US had $88.3 billion. These companies are not direct comparisons, but they show how large a global connectivity business can become. Direct-to-cell services and rising data use from AI and robots could make Starlink’s market much larger.

Sources

  1. Bessemer Venture Partners — The Rule of X
  2. SpaceX Q2 2026 Form 10-Q, filed 4 August 2026
  3. SpaceX Q2 2026 earnings release, filed with Form 8-K
  4. SpaceX IPO prospectus, filed 12 June 2026
  5. OpenAI — March 2026 company update
  6. Anthropic — May 2026 company update
  7. Dealroom — public Rule of X dataset
  8. Dealroom — private-company assumptions and methodology
  9. Financial Times / Deutsche Bank — SpaceX $100B exit run-rate and neocloud bridge, August 2026