DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.09B | 3.06B | 4.74B |
Implied Share Price | $98.89 | $144.59 | $224.15 |
Upside | 215.44% | 361.21% | 614.99% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.09B | 3.06B | 4.74B |
Implied Share Price | $98.89 | $144.59 | $224.15 |
Upside | 215.44% | 361.21% | 614.99% |