DCF valuation summary


Worst caseBase caseBest case

Intrinsic Equity Value

146.52M257.63M636.23M

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