DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 43.16B | 64.74B | 274.41B |
Implied Share Price | $2073.47 | $3110.09 | $13182.20 |
Upside | 294.43% | 491.62% | 2407.60% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 43.16B | 64.74B | 274.41B |
Implied Share Price | $2073.47 | $3110.09 | $13182.20 |
Upside | 294.43% | 491.62% | 2407.60% |