DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 23.60B | 50.94B | 97.46B |
Implied Share Price | $173.43 | $374.36 | $716.27 |
Upside | 163.57% | 468.94% | 988.56% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 23.60B | 50.94B | 97.46B |
Implied Share Price | $173.43 | $374.36 | $716.27 |
Upside | 163.57% | 468.94% | 988.56% |