|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(2,588,381,463.94) - (302,657,635.90) |
(541,129,244.44) |
-42275722322.2% |
DCF (Growth 10y) |
(106,865,939,066,788.09) - (965,898,296,361,392.75) |
(196,408,888,888,888.88) |
-1.5344444444444544e+16% |
DCF (EBITDA 5y) |
(117,422,517.17) - (136,744,616.44) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(41,487,230,688,328.60) - (51,062,699,260,217.83) |
(1,234.50) |
-123450.0% |
Fair Value |
145.46 - 145.46 |
145.46 |
11,263.91% |
P/E |
593.47 - 761.04 |
702.56 |
54787.6% |
EV/EBITDA |
602.15 - 1,266.19 |
921.65 |
71904.0% |
EPV |
(6,517.28) - (8,719.62) |
(7,618.42) |
-595288.9% |
DDM - Stable |
20.24 - 367.25 |
193.75 |
15036.5% |
DDM - Multi |
(1,416,022.31) - (80,236,015.96) |
(4,912,789.33) |
-383811766.7% |