DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 9.01B | 14.34B | 23.98B |
Implied Share Price | $464.80 | $739.87 | $1237.56 |
Upside | 189.09% | 360.18% | 669.72% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 9.01B | 14.34B | 23.98B |
Implied Share Price | $464.80 | $739.87 | $1237.56 |
Upside | 189.09% | 360.18% | 669.72% |