DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 10.33B | 18.44B | 29.77B |
Implied Share Price | $59.69 | $106.60 | $172.07 |
Upside | 233.84% | 496.20% | 862.36% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 10.33B | 18.44B | 29.77B |
Implied Share Price | $59.69 | $106.60 | $172.07 |
Upside | 233.84% | 496.20% | 862.36% |