|
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) |
(198,302,399.10) - (314,735,552.85) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(73,853,205,612,783.47) - (117,914,663,784,315.38) |
(1,234.50) |
-123450.0% |
| Fair Value |
261.82 - 261.82 |
261.82 |
20,355.00% |
| P/E |
775.00 - 1,041.01 |
928.17 |
72413.0% |
| EV/EBITDA |
929.71 - 2,359.78 |
1,522.61 |
118853.6% |
| 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% |