DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.58B | 3.60B | 6.38B |
Implied Share Price | $12.69 | $28.84 | $51.06 |
Upside | 99.53% | 353.46% | 702.83% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.58B | 3.60B | 6.38B |
Implied Share Price | $12.69 | $28.84 | $51.06 |
Upside | 99.53% | 353.46% | 702.83% |