DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 17.32B | 16.95B | 16.48B |
Implied Share Price | $2242.86 | $2194.13 | $2133.81 |
Upside | 328.62% | 319.30% | 307.78% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 17.32B | 16.95B | 16.48B |
Implied Share Price | $2242.86 | $2194.13 | $2133.81 |
Upside | 328.62% | 319.30% | 307.78% |