To The Moon

MY $Alibaba(BABA)$ VALUATION MODEL PRICE TARGET: $192 --> $203 POTENTIAL UPSIDE: +61% ✅ "The stock remains undervalued modeling $100B cloud revenue in 5 years and a decent operating leverage" ASSUMPTIONS: LTM Revenue: $149.282B (𝘢𝘴𝘴𝘶𝘮𝘪𝘯𝘨 𝘜𝘚𝘋/𝘊𝘕𝘠 = 𝟩.00) 5Y Revenue CAGR: 10% 2031 Profit Margin: 17% 2031 PE Ratio: 18 Shares outstanding: 2.416B Shares reduction: 1%/year VALUATION: Q2 2031 $Alibaba(BABA)$ SHARE PRICE =149.282 * (1.10)^5 * 0.17 * 18 /[2.416 * (0.99)^5] = $320 You can now choose the discount rate that you prefer, for Alibaba I want to use 12% ACTUAL PRICE: $128 FAIR VALUE: $182 PRICE TARGET (1Y): $203 POTENTIAL UPSIDE: 61% EXPECTED RETURNS: 20.1%/year DIVIDEND

Congrats to $Moderna, Inc.(MRNA)$ for delivering P3 results for the cancer vaccine 🧬 Even though I'm no longer a shareholder, I'm genuinely happy to see the trial succeed. That said, the price reaction makes no sense to me. A Phase 3 win was fairly likely given the clear efficacy shown in Phase 2. Now the real challenge is scaling this personalized therapy into a $10B+ franchise to justify a $40B valuation (50/50 split with Merck). At the end of the day, between $25 and $100 basically nothing has changed. If anything, CMV failed and Norovirus is at risk. We'll see how it plays out, but looking back, I'd make the same call to sell and redeploy into better opportunities. Then again, watching how the market's been behaving lately, som

𝙈𝙔 $Regeneron Pharmaceuticals(REGN)$ 𝙑𝘼𝙇𝙐𝘼𝙏𝙄𝙊𝙉 𝙈𝙊𝘿𝙀𝙇 1Y TARGET: $1060 POTENTIAL UPSIDE: +31% ✅ ASSUMPTIONS: LTM Revenue: $15.535B 5Y Revenue CAGR: 10% 2031 Profit Margin: 35% 2031 PE Ratio: 17 Shares outstanding: 106.0M Shares reduction: 2%/year VALUATION: Q2 2031 $Regeneron Pharmaceuticals(REGN)$ SHARE PRICE =15.535 * (1.10)^5 * 0.35 * 17 /[0.1060 * (0.98^5)] = $1554 You can now choose the discount rate that you prefer, for Regeneron I want to use 10%. ACTUAL PRICE: $810 FAIR VALUE: $965 PRICE TARGET (1Y): $1060 POTENTIAL UPSIDE: +31% EXPECTED RETURNS: 13.9%/year DIVIDEND YIELD: 0.5% - - - - - - - - - - - - - - - 𝘛𝘩𝘪𝘴 𝘱𝘰𝘴𝘵 𝘪𝘴 𝘧𝘰𝘳 𝘪𝘯𝘧𝘰𝘳𝘮𝘢𝘵𝘪𝘰𝘯𝘢𝘭 𝘢𝘯𝘥 𝘦𝘥𝘶𝘤𝘢𝘵𝘪𝘰𝘯𝘢𝘭 𝘱𝘶𝘳𝘱𝘰𝘴𝘦𝘴 𝘰𝘯𝘭𝘺

Natan YTD: -8.5% S&P500 YTD: +13.7% TOTAL RETURNS (Jan 2022) Natan's portfolio: +104.2% *Benchmark: +45.7% S&P500: +72.8% MY POSITIONS: 28.6% | $TransMedics Group, Inc.(TMDX)$ 16.4% | $PROCEPT BioRobotics(PRCT)$ 12.7% | $PDD Holdings Inc(PDD)$ 10.9% | $Robinhood(HOOD)$ 10.3% | $Meta Platforms, Inc.(META)$ 6.5% | $Alibaba(BABA)$ 5.6% | $WIZZ AIR(WIZZ.UK)$ 3.8% |

𝙈𝙔 $PROCEPT BioRobotics(PRCT)$ 𝙑𝘼𝙇𝙐𝘼𝙏𝙄𝙊𝙉 𝙈𝙊𝘿𝙀𝙇 1Y TARGET: $53 POTENTIAL UPSIDE: +141% ✅ ASSUMPTIONS: LTM Revenue: $337.34M 5Y Revenue CAGR: 22% 2031 Profit Margin: 15% 2031 PE Ratio: 40 (6x sales) Shares outstanding: 57.1M Shares dilution: 3%/year VALUATION: Q2 2031 $PROCEPT BioRobotics(PRCT)$ SHARE PRICE =0.33734 * (1.22)^5 * 0.15 * 40 /[0.0571 * (1.03^5)] = $83 You can now choose the discount rate that you prefer, for Procept I want to use 12%. ACTUAL PRICE: $22 FAIR VALUE: $47 PRICE TARGET (1Y): $53 POTENTIAL UPSIDE: +141% EXPECTED RETURNS: 30.4%/year DIVIDEND YIELD: - Do you own $PROCEPT BioRobotics(PRCT)$ share

$TransMedics Group, Inc.(TMDX)$ IS EXTREMELY UNDERVALUED 😵 PRICE TARGET: $206 POTENTIAL UPSIDE: +148% ✅ ASSUMPTIONS: LTM Revenue: $0.6685B 5Y Revenue CAGR: 21% 2031 Profit Margin: 24% 2031 PE Ratio: 35 Shares outstanding: 0.0407B Shares dilution: 2%/year VALUATION: Q2 2031 $TMDX SHARE PRICE =0.6685 * (1.21)^5 * 0.24 * 35 /[0.0407 * (1.02)^5] = 324$ You can now choose the discount rate that you prefer, for Transmedics I want to use 12% ACTUAL PRICE: $83 FAIR VALUE: $184 PRICE TARGET (1Y): $206 POTENTIAL UPSIDE: +148% EXPECTED RETURNS: 31.3%/year DIVIDEND YIELD: - - - - - - - - - - - - - - - - 𝘛𝘩𝘪𝘴 𝘱𝘰𝘴𝘵 𝘪𝘴 𝘧𝘰𝘳 𝘪𝘯𝘧𝘰𝘳𝘮𝘢𝘵𝘪𝘰𝘯𝘢𝘭 𝘢𝘯𝘥 𝘦𝘥𝘶𝘤𝘢𝘵𝘪𝘰𝘯𝘢𝘭 𝘱𝘶𝘳𝘱𝘰𝘴𝘦𝘴 𝘰𝘯𝘭𝘺. 𝘐'𝘮 𝘯𝘰𝘵 𝘢 𝘧𝘪𝘯𝘢𝘯𝘤𝘪𝘢𝘭 𝘢𝘥𝘷𝘪𝘴𝘰𝘳 and all the 𝘪𝘯𝘧𝘰𝘳𝘮𝘢𝘵𝘪𝘰𝘯 𝘤𝘰𝘯𝘵𝘢𝘪𝘯𝘦𝘥 𝘪𝘯 𝘵𝘩𝘪𝘴 𝘱𝘰𝘴𝘵 𝘪𝘴 𝘯𝘰

CALL ME CRAZY BUT IN MY VIEW $Meta Platforms, Inc.(META)$ FAIR VALUE IS 2X THE CURRENT PRICE 😅 PRICE TARGET: $1230 POTENTIAL UPSIDE: +122% ✅ ASSUMPTIONS: LTM Revenue: $228.247B 5Y Revenue CAGR: 15% 2031 Profit Margin: 37% 2031 PE Ratio: 26 Shares outstanding: 2.566B Shares reduction: 1%/year VALUATION: Q2 2031 $Meta Platforms, Inc.(META)$ Share Price =228.247 * (1.15)^5 * 0.37 * 26 /[2.566 * (0.99)^5] = 1810$ You can now choose the discount rate that you prefer, for Meta I want to use 10%. ACTUAL PRICE: $555 FAIR VALUE: $1124 1Y PRICE TARGET: $1230 POTENTIAL UPSIDE: +122% EXPECTED RETURNS: 26.7%/year DIVIDEND YIELD: 0.4% Do you own

𝙋𝙊𝙍𝙏𝙁𝙊𝙇𝙄𝙊 𝙐𝙋𝘿𝘼𝙏𝙀 Natan YTD: -19.7% S&P500 YTD: +8.3% TOTAL RETURNS (Jan 2022) Natan's portfolio: +79.2% *Benchmark: +37.3% S&P500: +64.6% MY POSITIONS: 26.8% | $TransMedics Group, Inc.(TMDX)$ 14.5% | $PROCEPT BioRobotics(PRCT)$ 14.2% |$PDD Holdings Inc(PDD)$ 11.8% | $Robinhood(HOOD)$ 11.1% | $Meta Platforms, Inc.(META)$ 6.8% | $Alibaba(BABA)$ 6.1% | $WIZZ AIR(WIZZ.UK)$ 3.8%

Natan YTD: -15.0% S&P500 YTD: +8.9% TOTAL RETURNS (Jan 2022) Natan's portfolio: +89.7% *Benchmark: +40.2% S&P500: +65.5% MY POSITIONS: 26.0% |$TransMedics Group, Inc.(TMDX)$ 15.8% | $PROCEPT BioRobotics(PRCT)$ 13.7% | $PDD Holdings Inc(PDD)$ 11.7% |$Robinhood(HOOD)$ 11.4% | $Meta Platforms, Inc.(META)$ 6.6% | $Alibaba(BABA)$ 6.3% | $Wizz Air Holdings PLC(WZZAF)$ 3.7% |

$Intuitive Surgical(ISRG)$ PRICE IS GETTING ATTRACTIVE 👀 PRICE TARGET: $535 POTENTIAL UPSIDE: +49% ASSUMPTIONS: LTM Revenue: $11.034B 5Y Revenue CAGR: 14% 2031 Profit Margin: 33% 2031 PE Ratio: 38 Shares outstanding: 0.357B Shares reduction: 1%/year VALUATION: Q2 2031 $Intuitive Surgical(ISRG)$ Share Price =11.034 * (1.14)^5 * 0.33 * 38 /[0.357 * (0.99)^5] = 785$ You can now choose the discount rate that you prefer, for Intuitive Surgical I want to use 10%. ACTUAL PRICE: $360 FAIR VALUE: $487 1Y PRICE TARGET: $535 POTENTIAL UPSIDE: +49% EXPECTED RETURNS: 16.9%/year DIVIDEND YIELD: - - - - - - - - - - - - - - - - 𝘛𝘩𝘪𝘴 𝘱𝘰𝘴𝘵 𝘪𝘴 𝘧𝘰𝘳 𝘪𝘯𝘧𝘰𝘳𝘮𝘢𝘵𝘪𝘰𝘯𝘢𝘭 𝘢𝘯𝘥 𝘦𝘥𝘶𝘤𝘢𝘵𝘪𝘰𝘯𝘢𝘭 𝘱𝘶𝘳𝘱𝘰𝘴𝘦𝘴 𝘰𝘯𝘭𝘺.