DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 42.45B | 54.10B | 65.49B |
Implied Share Price | $324.68 | $413.77 | $500.94 |
Upside | 355.95% | 481.06% | 603.47% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 42.45B | 54.10B | 65.49B |
Implied Share Price | $324.68 | $413.77 | $500.94 |
Upside | 355.95% | 481.06% | 603.47% |