DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.09B | 1.41B | 1.69B |
Implied Share Price | $162.19 | $208.99 | $250.92 |
Upside | 279.30% | 388.75% | 486.81% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.09B | 1.41B | 1.69B |
Implied Share Price | $162.19 | $208.99 | $250.92 |
Upside | 279.30% | 388.75% | 486.81% |