|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(5,490,931,142.33) - (977,975,431.63) |
(1,649,433,600.00) |
-128862000100.0% |
DCF (Growth 10y) |
(363,982,242,468,200.00) - (2,055,882,255,965,888.50) |
(615,724,800,000,000.00) |
-4.81035000000001e+16% |
DCF (EBITDA 5y) |
(185,157,448.70) - (275,799,877.98) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(68,958,996,367,512.52) - (103,329,949,211,132.92) |
(1,234.50) |
-123450.0% |
Fair Value |
261.82 - 261.82 |
261.82 |
20,355.00% |
P/E |
942.57 - 1,181.35 |
1,005.40 |
78447.2% |
EV/EBITDA |
841.96 - 1,911.55 |
1,368.45 |
106810.4% |
EPV |
(15,441.06) - (16,020.41) |
(15,730.69) |
-1229060.0% |
DDM - Stable |
165.92 - 1,717.48 |
941.70 |
73470.3% |
DDM - Multi |
(36,847,070.85) - (408,479,645.02) |
(76,716,672.00) |
-5993490100.0% |