DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.80B | 4.28B | 6.06B |
Implied Share Price | $62.01 | $94.77 | $134.14 |
Upside | 262.63% | 454.21% | 684.44% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 2.80B | 4.28B | 6.06B |
Implied Share Price | $62.01 | $94.77 | $134.14 |
Upside | 262.63% | 454.21% | 684.44% |