DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 10.36B | 12.51B | 14.96B |
Implied Share Price | $80.40 | $97.13 | $116.09 |
Upside | 273.09% | 350.72% | 438.70% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 10.36B | 12.51B | 14.96B |
Implied Share Price | $80.40 | $97.13 | $116.09 |
Upside | 273.09% | 350.72% | 438.70% |