DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.76B | 3.28B | -13708833000.00 |
Implied Share Price | $77.14 | $143.73 | $-599.83 |
Upside | 196.12% | 451.75% | -2402.61% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.76B | 3.28B | -13708833000.00 |
Implied Share Price | $77.14 | $143.73 | $-599.83 |
Upside | 196.12% | 451.75% | -2402.61% |