Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
8.9M
as of Dec 31, 2024.
We will project this out 5 years with a yearly growth
rate of
-33.45%.
Starting with 8.9M and growing at -33.45%
for 5 years, we estimate Free Cash Flow will be
1.16M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 193.99M.
We will project this out 5 year(s) with a growth rate
of 0.03%.
Estimated Diluted Shares Outstanding: 194.28M.
Step 3: Project Future Stock Price
Using a price ratio of 56.81, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.16M ÷ 194.28M) × 56.81 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.15.
Projected over 5 years with a growth rate of
-2.83%, dividends add to total shareholder return.
Expected dividends in 5 years:
$10.005504026537501.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $10.01.
Discounted at 10% per
year over 5 years → Fair Value:
$6.
