DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 6.25B | 18.16B | 34.42B |
Implied Share Price | $8.92 | $25.92 | $49.12 |
Upside | 82.04% | 428.98% | 902.45% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 6.25B | 18.16B | 34.42B |
Implied Share Price | $8.92 | $25.92 | $49.12 |
Upside | 82.04% | 428.98% | 902.45% |