DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 16.30B | 25.64B | 71.56B |
Implied Share Price | $376.73 | $592.76 | $1654.33 |
Upside | 255.14% | 458.79% | 1459.51% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 16.30B | 25.64B | 71.56B |
Implied Share Price | $376.73 | $592.76 | $1654.33 |
Upside | 255.14% | 458.79% | 1459.51% |