DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 66.19B | 105.70B | 156.97B |
Implied Share Price | $652.32 | $1041.74 | $1547.07 |
Upside | 256.87% | 469.91% | 746.36% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 66.19B | 105.70B | 156.97B |
Implied Share Price | $652.32 | $1041.74 | $1547.07 |
Upside | 256.87% | 469.91% | 746.36% |