DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 31.49B | 42.29B | 60.55B |
Implied Share Price | $87.61 | $117.67 | $168.49 |
Upside | 269.20% | 395.87% | 610.03% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 31.49B | 42.29B | 60.55B |
Implied Share Price | $87.61 | $117.67 | $168.49 |
Upside | 269.20% | 395.87% | 610.03% |