DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 68.80M | 85.00M | 103.31M |
Implied Share Price | $11.98 | $14.80 | $17.99 |
Upside | 236.04% | 315.15% | 404.63% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 68.80M | 85.00M | 103.31M |
Implied Share Price | $11.98 | $14.80 | $17.99 |
Upside | 236.04% | 315.15% | 404.63% |