DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 47.98B | 97.74B | 706.94B |
Implied Share Price | $223.43 | $455.18 | $3292.15 |
Upside | 150.34% | 410.01% | 3588.68% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 47.98B | 97.74B | 706.94B |
Implied Share Price | $223.43 | $455.18 | $3292.15 |
Upside | 150.34% | 410.01% | 3588.68% |