DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 92.30B | 142.49B | 1987.68B |
Implied Share Price | $270.08 | $416.93 | $5816.03 |
Upside | 236.17% | 418.96% | 7139.27% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 92.30B | 142.49B | 1987.68B |
Implied Share Price | $270.08 | $416.93 | $5816.03 |
Upside | 236.17% | 418.96% | 7139.27% |