DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.63B | 2.41B | 4.78B |
Implied Share Price | $18.16 | $26.87 | $53.19 |
Upside | 177.68% | 310.86% | 713.30% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 1.63B | 2.41B | 4.78B |
Implied Share Price | $18.16 | $26.87 | $53.19 |
Upside | 177.68% | 310.86% | 713.30% |