DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 15.67B | 27.12B | 98.94B |
Implied Share Price | $146.80 | $254.03 | $926.65 |
Upside | 182.74% | 389.27% | 1684.77% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 15.67B | 27.12B | 98.94B |
Implied Share Price | $146.80 | $254.03 | $926.65 |
Upside | 182.74% | 389.27% | 1684.77% |