DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.79B | 2.24B | 4.58B |
Implied Share Price | $41.14 | $51.52 | $105.23 |
Upside | 344.76% | 456.97% | 1037.62% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.79B | 2.24B | 4.58B |
Implied Share Price | $41.14 | $51.52 | $105.23 |
Upside | 344.76% | 456.97% | 1037.62% |