DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.35B | 1.84B | 2.57B |
Implied Share Price | $57.31 | $77.83 | $108.91 |
Upside | 302.74% | 446.94% | 665.35% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.35B | 1.84B | 2.57B |
Implied Share Price | $57.31 | $77.83 | $108.91 |
Upside | 302.74% | 446.94% | 665.35% |