DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.68B | 29.57B | 62.78B |
Implied Share Price | $49.78 | $550.00 | $1167.76 |
Upside | -62.49% | 314.41% | 779.87% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.68B | 29.57B | 62.78B |
Implied Share Price | $49.78 | $550.00 | $1167.76 |
Upside | -62.49% | 314.41% | 779.87% |