DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 993.75M | 1.44B | 2.44B |
Implied Share Price | $28.86 | $41.94 | $70.77 |
Upside | 273.83% | 443.26% | 816.71% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 993.75M | 1.44B | 2.44B |
Implied Share Price | $28.86 | $41.94 | $70.77 |
Upside | 273.83% | 443.26% | 816.71% |