DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 19.64B | 28.39B | 86.45B |
Implied Share Price | $487.84 | $705.04 | $2146.91 |
Upside | 187.35% | 315.29% | 1164.60% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 19.64B | 28.39B | 86.45B |
Implied Share Price | $487.84 | $705.04 | $2146.91 |
Upside | 187.35% | 315.29% | 1164.60% |