DCF valuation summary
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 4.51B | 6.76B | 11.93B |
Implied Share Price | $82.57 | $123.83 | $218.46 |
Upside | 180.75% | 321.05% | 642.81% |
DCF calculation results
BASE CASE
WORST CASE
BEST CASE
| Worst case | Base case | Best case | |
|---|---|---|---|
Intrinsic Equity Value | 4.51B | 6.76B | 11.93B |
Implied Share Price | $82.57 | $123.83 | $218.46 |
Upside | 180.75% | 321.05% | 642.81% |