DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 63.03B | 84.40B | 143.03B |
Implied Share Price | $154.03 | $206.27 | $349.55 |
Upside | 214.54% | 321.22% | 613.80% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 63.03B | 84.40B | 143.03B |
Implied Share Price | $154.03 | $206.27 | $349.55 |
Upside | 214.54% | 321.22% | 613.80% |