DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 653.58M | 854.56M | 1.59B |
Implied Share Price | $82.32 | $107.63 | $200.70 |
Upside | 279.70% | 396.45% | 825.74% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 653.58M | 854.56M | 1.59B |
Implied Share Price | $82.32 | $107.63 | $200.70 |
Upside | 279.70% | 396.45% | 825.74% |