DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 277.66B | 478.83B | 42147.16B |
Implied Share Price | $222.67 | $384.00 | $33799.60 |
Upside | 144.45% | 321.56% | 37005.72% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 277.66B | 478.83B | 42147.16B |
Implied Share Price | $222.67 | $384.00 | $33799.60 |
Upside | 144.45% | 321.56% | 37005.72% |