DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 901.74M | 2.39B | 4.69B |
Implied Share Price | $7.84 | $20.77 | $40.73 |
Upside | 125.29% | 496.84% | 1070.40% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 901.74M | 2.39B | 4.69B |
Implied Share Price | $7.84 | $20.77 | $40.73 |
Upside | 125.29% | 496.84% | 1070.40% |