Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
509M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-36.98%.
Starting with 509M and growing at -36.98%
for 5 years, we estimate Free Cash Flow will be
50.6M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.6B.
We will project this out 5 year(s) with a growth rate
of -0.45%.
Estimated Diluted Shares Outstanding: 1.56B.
Step 3: Project Future Stock Price
Using a price ratio of 5.38, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(50.6M ÷ 1.56B) × 5.38 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.62.
Projected over 5 years with a growth rate of
44.13%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.731213389523421.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $7.73.
Discounted at 10% per
year over 5 years → Fair Value:
$4.
