DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 680.70B | 862.98B | 1008.39B |
Implied Share Price | $54.79 | $69.46 | $81.17 |
Upside | -71.12% | -63.38% | -57.21% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 680.70B | 862.98B | 1008.39B |
Implied Share Price | $54.79 | $69.46 | $81.17 |
Upside | -71.12% | -63.38% | -57.21% |