DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.98B | 2.65B | 3.41B |
Implied Share Price | $40.03 | $53.70 | $69.05 |
Upside | 283.80% | 414.86% | 562.03% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.98B | 2.65B | 3.41B |
Implied Share Price | $40.03 | $53.70 | $69.05 |
Upside | 283.80% | 414.86% | 562.03% |