Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
56.97M
as of Jun 29, 2025.
We will project this out 5 years with a yearly growth
rate of
80.94%.
Starting with 56.97M and growing at 80.94%
for 5 years, we estimate Free Cash Flow will be
1.1B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 104.37M.
We will project this out 5 year(s) with a growth rate
of 5.61%.
Estimated Diluted Shares Outstanding: 137.12M.
Step 3: Project Future Stock Price
Using a price ratio of 16.28, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.1B ÷ 137.12M) × 16.28 =
$131
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $131.
Including dividends, total future value: $131.
Discounted at 10% per
year over 5 years → Fair Value:
$81.
