DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 48.52B | 76.82B | 116.68B |
Implied Share Price | $197.82 | $313.18 | $475.72 |
Upside | 195.87% | 368.41% | 611.52% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 48.52B | 76.82B | 116.68B |
Implied Share Price | $197.82 | $313.18 | $475.72 |
Upside | 195.87% | 368.41% | 611.52% |