ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACAD
1
2
Valuation Summary
% Weighting
3
Bear Case Buy Target $48.45Bear Case Fair Value$60.5625%
4
Bull Case Buy Target$165.11Bull Case Fair Value$206.3825%
5
Base Cae Buy Target$82.34Base Case Fair Value$102.9350%
6
Blended Price Target$94.56$118.20100%
7
Expected Return from Target Price12.56%
8
Expected Return from Current Price15.33%
9
10
11
Current Price$83.00
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