DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 17.22B | 21.26B | 27.83B |
Implied Share Price | $89.73 | $110.80 | $144.99 |
Upside | 263.87% | 349.31% | 487.96% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 17.22B | 21.26B | 27.83B |
Implied Share Price | $89.73 | $110.80 | $144.99 |
Upside | 263.87% | 349.31% | 487.96% |