DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.31B | 2.05B | 2.97B |
Implied Share Price | $9.96 | $15.63 | $22.63 |
Upside | 189.53% | 354.36% | 557.85% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.31B | 2.05B | 2.97B |
Implied Share Price | $9.96 | $15.63 | $22.63 |
Upside | 189.53% | 354.36% | 557.85% |