DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 11.83B | 20.26B | 27.88B |
Implied Share Price | $296.42 | $507.95 | $698.85 |
Upside | 140.97% | 312.93% | 468.12% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 11.83B | 20.26B | 27.88B |
Implied Share Price | $296.42 | $507.95 | $698.85 |
Upside | 140.97% | 312.93% | 468.12% |