Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-53.4M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -53.4M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-53.4M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 58.04M.
We will project this out 5 year(s) with a growth rate
of 2.26%.
Estimated Diluted Shares Outstanding: 64.9M.
Step 3: Project Future Stock Price
Using a price ratio of 218.63, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-53.4M ÷ 64.9M) × 218.63 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $3.6.
Projected over 5 years with a growth rate of
-2.38%, dividends add to total shareholder return.
Expected dividends in 5 years:
$16.948041290617383.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
