DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.26B | 4.92B | 7.87B |
Implied Share Price | $62.25 | $135.65 | $216.94 |
Upside | 93.02% | 320.62% | 572.68% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.26B | 4.92B | 7.87B |
Implied Share Price | $62.25 | $135.65 | $216.94 |
Upside | 93.02% | 320.62% | 572.68% |