DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.06B | 1.42B | 1.72B |
Implied Share Price | $33.66 | $45.08 | $54.86 |
Upside | 304.08% | 441.18% | 558.58% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.06B | 1.42B | 1.72B |
Implied Share Price | $33.66 | $45.08 | $54.86 |
Upside | 304.08% | 441.18% | 558.58% |