Latest Proof Snapshot
The DCF framework uses a 9.25% WACC and 3.0% terminal growth. The conservative downside marker is $89.90, about 29% below the price, and the upside marker is $136.29, about 7% above the price. That means the market is not above the whole underwritten range, but it is already paying for a meaningful step-up from the selected case; the owner is buying execution proof, not a cheap reset.