DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.92B | 4.03B | 11.25B |
Implied Share Price | $53.93 | $74.52 | $208.07 |
Upside | 240.68% | 370.75% | 1214.40% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.92B | 4.03B | 11.25B |
Implied Share Price | $53.93 | $74.52 | $208.07 |
Upside | 240.68% | 370.75% | 1214.40% |