DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 360.69M | 701.20M | 1.01B |
Implied Share Price | $27.08 | $52.65 | $76.06 |
Upside | 174.09% | 432.89% | 669.84% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 360.69M | 701.20M | 1.01B |
Implied Share Price | $27.08 | $52.65 | $76.06 |
Upside | 174.09% | 432.89% | 669.84% |