Meta is Worth $462.32 Under a Moderately Pessimistic Scenario

Under this scenario, NOPAT margins are "only" 31.7% and Meta has a NOPAT of $304.7 billion by 2038 the stock is worth $462.32, a 10% downside from the current stock price.