DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 95.50M | 123.31M | 173.07M |
Implied Share Price | $8.50 | $10.98 | $15.41 |
Upside | 246.94% | 348.16% | 528.98% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 95.50M | 123.31M | 173.07M |
Implied Share Price | $8.50 | $10.98 | $15.41 |
Upside | 246.94% | 348.16% | 528.98% |