DCF valuation summary
Worst case | Base case | Best case | |
---|---|---|---|
Intrinsic Equity Value | 146.52M | 257.63M | 636.23M |
Implied Share Price | $34.45 | $60.58 | $149.61 |
Upside | 141.75% | 325.12% | 949.89% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
Worst case | Base case | Best case | |
---|---|---|---|
Intrinsic Equity Value | 146.52M | 257.63M | 636.23M |
Implied Share Price | $34.45 | $60.58 | $149.61 |
Upside | 141.75% | 325.12% | 949.89% |