DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 6.51B | 16.25B | 282.50B |
Implied Share Price | $79.29 | $197.88 | $3440.90 |
Upside | 124.11% | 459.30% | 9625.55% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 6.51B | 16.25B | 282.50B |
Implied Share Price | $79.29 | $197.88 | $3440.90 |
Upside | 124.11% | 459.30% | 9625.55% |