DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 55.47B | 101.21B | 142.80B |
Implied Share Price | $263.71 | $481.15 | $678.92 |
Upside | 142.18% | 341.87% | 523.49% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 55.47B | 101.21B | 142.80B |
Implied Share Price | $263.71 | $481.15 | $678.92 |
Upside | 142.18% | 341.87% | 523.49% |