DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 405.04M | 899.73M | 1.28B |
Implied Share Price | $9.37 | $20.82 | $29.53 |
Upside | 166.95% | 493.16% | 741.31% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 405.04M | 899.73M | 1.28B |
Implied Share Price | $9.37 | $20.82 | $29.53 |
Upside | 166.95% | 493.16% | 741.31% |