DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.90B | 2.93B | 4.03B |
Implied Share Price | $26.24 | $40.37 | $55.58 |
Upside | 273.26% | 474.25% | 690.61% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.90B | 2.93B | 4.03B |
Implied Share Price | $26.24 | $40.37 | $55.58 |
Upside | 273.26% | 474.25% | 690.61% |