Key Stats
Terminal assumption: 1.0% terminal growth (plus a 10.0x exit multiple cross-check)
WACC: 9.0%
Implied equity value: ~$3,132m on 531.0m shares
Implied value / share: $6.56 vs market $6.09
Implied upside: +7.7%
Key Stats
Terminal assumption: 1.0% terminal growth (plus a 10.0x exit multiple cross-check)
WACC: 9.0%
Implied equity value: ~$3,132m on 531.0m shares
Implied value / share: $6.56 vs market $6.09
Implied upside: +7.7%