RE:RE:RE:RE:RBCUpside scenario Our upside scenario yields a share price of $23, based on a DCF analysis that assumes annual topline growth of 30% for 2024-2026, which is consistent with the low end of management’s organic growth target range with margin expansion. We also assume the terminal multiple increases to 25x on the upside earnings, or an approximate 30% discount to the peer group average trailing multiple.