Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
81.5M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-51.06%.
Starting with 81.5M and growing at -51.06%
for 5 years, we estimate Free Cash Flow will be
2.29M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 22.87M.
We will project this out 5 year(s) with a growth rate
of 0.16%.
Estimated Diluted Shares Outstanding: 23.06M.
Step 3: Project Future Stock Price
Using a price ratio of 0.57, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(2.29M ÷ 23.06M) × 0.57 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.65.
Projected over 5 years with a growth rate of
-6.64%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.737067252361096.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $2.74.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
