DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 14.95B | 28.54B | 41.52B |
Implied Share Price | $196.93 | $375.88 | $546.88 |
Upside | 199.24% | 471.16% | 731.00% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 14.95B | 28.54B | 41.52B |
Implied Share Price | $196.93 | $375.88 | $546.88 |
Upside | 199.24% | 471.16% | 731.00% |