DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 5.93B | 8.82B | 11.49B |
Implied Share Price | $118.30 | $175.98 | $229.09 |
Upside | 187.00% | 326.93% | 455.77% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 5.93B | 8.82B | 11.49B |
Implied Share Price | $118.30 | $175.98 | $229.09 |
Upside | 187.00% | 326.93% | 455.77% |