DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.15B | 3.86B | 5.31B |
Implied Share Price | $34.68 | $62.25 | $85.66 |
Upside | 128.01% | 309.27% | 463.18% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.15B | 3.86B | 5.31B |
Implied Share Price | $34.68 | $62.25 | $85.66 |
Upside | 128.01% | 309.27% | 463.18% |