DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 9.37B | 23.97B | 83.92B |
Implied Share Price | $19.83 | $50.71 | $177.55 |
Upside | 112.77% | 444.10% | 1805.04% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 9.37B | 23.97B | 83.92B |
Implied Share Price | $19.83 | $50.71 | $177.55 |
Upside | 112.77% | 444.10% | 1805.04% |