DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 25.86B | 50.81B | 114.27B |
Implied Share Price | $385.67 | $757.90 | $1704.28 |
Upside | 145.65% | 382.74% | 985.53% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 25.86B | 50.81B | 114.27B |
Implied Share Price | $385.67 | $757.90 | $1704.28 |
Upside | 145.65% | 382.74% | 985.53% |