DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 6.18B | 10.39B | 16.41B |
Implied Share Price | $385.37 | $647.76 | $1023.23 |
Upside | 154.54% | 327.85% | 575.85% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 6.18B | 10.39B | 16.41B |
Implied Share Price | $385.37 | $647.76 | $1023.23 |
Upside | 154.54% | 327.85% | 575.85% |