DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.95B | 2.69B | 3.47B |
Implied Share Price | $101.34 | $139.80 | $180.55 |
Upside | 191.96% | 302.77% | 420.17% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.95B | 2.69B | 3.47B |
Implied Share Price | $101.34 | $139.80 | $180.55 |
Upside | 191.96% | 302.77% | 420.17% |