DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 309.66M | 573.39M | 1.05B |
Implied Share Price | $84.43 | $156.34 | $285.33 |
Upside | 122.77% | 312.51% | 652.85% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 309.66M | 573.39M | 1.05B |
Implied Share Price | $84.43 | $156.34 | $285.33 |
Upside | 122.77% | 312.51% | 652.85% |