DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 3.00B | 4.30B | 5.96B |
Implied Share Price | $85.30 | $122.27 | $169.58 |
Upside | 279.96% | 444.63% | 655.37% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 3.00B | 4.30B | 5.96B |
Implied Share Price | $85.30 | $122.27 | $169.58 |
Upside | 279.96% | 444.63% | 655.37% |