ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACAD
1
2
Valuation Summary% Weighting
3
Bear Case Buy Target $43.94Bear Case Fair Value$48.8225%
4
Bull Case Buy Target$154.46Bull Case Fair Value$171.6225%
5
Base Cae Buy Target$97.58Base Case Fair Value$108.4350%
6
Blended Price Target$98.39$109.32100%
7
Expected Return from Target Price10.13%
8
Expected Return from Current Price15.54%
9
10
11
Current Price$76.00
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100