DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 9.34B | 11.46B | 13.94B |
Implied Share Price | $192.98 | $236.78 | $288.12 |
Upside | 239.16% | 316.13% | 406.36% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 9.34B | 11.46B | 13.94B |
Implied Share Price | $192.98 | $236.78 | $288.12 |
Upside | 239.16% | 316.13% | 406.36% |