DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 6.85B | 12.61B | 19.18B |
Implied Share Price | $66.09 | $121.65 | $185.11 |
Upside | 172.65% | 401.86% | 663.66% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 6.85B | 12.61B | 19.18B |
Implied Share Price | $66.09 | $121.65 | $185.11 |
Upside | 172.65% | 401.86% | 663.66% |