DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 137.31M | 211.46M | 330.31M |
Implied Share Price | $13.83 | $21.30 | $33.26 |
Upside | 238.14% | 420.78% | 713.20% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 137.31M | 211.46M | 330.31M |
Implied Share Price | $13.83 | $21.30 | $33.26 |
Upside | 238.14% | 420.78% | 713.20% |