DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 26.31B | 42.83B | 76.25B |
Implied Share Price | $204.53 | $332.90 | $592.69 |
Upside | 196.64% | 382.81% | 759.59% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 26.31B | 42.83B | 76.25B |
Implied Share Price | $204.53 | $332.90 | $592.69 |
Upside | 196.64% | 382.81% | 759.59% |