DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.86B | 6.05B | 36.35B |
Implied Share Price | $25.96 | $54.89 | $329.52 |
Upside | 167.63% | 465.88% | 3297.11% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.86B | 6.05B | 36.35B |
Implied Share Price | $25.96 | $54.89 | $329.52 |
Upside | 167.63% | 465.88% | 3297.11% |