DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 5.16B | 9.19B | 13.89B |
Implied Share Price | $88.13 | $157.05 | $237.35 |
Upside | 219.43% | 469.23% | 760.28% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 5.16B | 9.19B | 13.89B |
Implied Share Price | $88.13 | $157.05 | $237.35 |
Upside | 219.43% | 469.23% | 760.28% |