DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 21.05B | 25.00B | 30.58B |
Implied Share Price | $389.92 | $463.15 | $566.48 |
Upside | 237.83% | 301.27% | 390.80% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 21.05B | 25.00B | 30.58B |
Implied Share Price | $389.92 | $463.15 | $566.48 |
Upside | 237.83% | 301.27% | 390.80% |