Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
160.1M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 160.1M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
160.1M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 420.43M.
We will project this out 5 year(s) with a growth rate
of 0.86%.
Estimated Diluted Shares Outstanding: 438.82M.
Step 3: Project Future Stock Price
Using a price ratio of 7.87, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(160.1M ÷ 438.82M) × 7.87 =
$2
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.12.
Projected over 5 years with a growth rate of
2.90%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.6444506815031027.
Step 5: Discount the Projected Stock Price
Projected stock price: $2.
Including dividends, total future value: $2.64.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
