DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 597.81M | 1.65B | 3.45B |
Implied Share Price | $208.19 | $572.99 | $1200.55 |
Upside | 61.55% | 344.63% | 831.60% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 597.81M | 1.65B | 3.45B |
Implied Share Price | $208.19 | $572.99 | $1200.55 |
Upside | 61.55% | 344.63% | 831.60% |