DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.48B | 2.92B | 3.23B |
Implied Share Price | $86.22 | $101.73 | $112.62 |
Upside | 272.60% | 339.63% | 386.69% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.48B | 2.92B | 3.23B |
Implied Share Price | $86.22 | $101.73 | $112.62 |
Upside | 272.60% | 339.63% | 386.69% |