DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 4.64B | 6.44B | 14.99B |
Implied Share Price | $29.78 | $41.39 | $96.31 |
Upside | 199.30% | 315.98% | 867.94% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 4.64B | 6.44B | 14.99B |
Implied Share Price | $29.78 | $41.39 | $96.31 |
Upside | 199.30% | 315.98% | 867.94% |