DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 92.00B | 119.89B | 249.30B |
Implied Share Price | $756.66 | $985.96 | $2050.24 |
Upside | 220.92% | 318.17% | 769.56% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 92.00B | 119.89B | 249.30B |
Implied Share Price | $756.66 | $985.96 | $2050.24 |
Upside | 220.92% | 318.17% | 769.56% |