DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 3.42B | 5.19B | 9.23B |
Implied Share Price | $12.36 | $18.78 | $33.41 |
Upside | 214.50% | 377.86% | 750.13% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 3.42B | 5.19B | 9.23B |
Implied Share Price | $12.36 | $18.78 | $33.41 |
Upside | 214.50% | 377.86% | 750.13% |