DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 3.34B | 5.51B | 16.31B |
Implied Share Price | $22.00 | $36.31 | $107.58 |
Upside | 219.77% | 427.76% | 1463.66% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 3.34B | 5.51B | 16.31B |
Implied Share Price | $22.00 | $36.31 | $107.58 |
Upside | 219.77% | 427.76% | 1463.66% |