Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
415M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-1.09%.
Starting with 415M and growing at -1.09%
for 5 years, we estimate Free Cash Flow will be
392.87M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 216.57M.
We will project this out 5 year(s) with a growth rate
of -1.34%.
Estimated Diluted Shares Outstanding: 202.45M.
Step 3: Project Future Stock Price
Using a price ratio of 20.3, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(392.87M ÷ 202.45M) × 20.3 =
$39
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: $39.
Including dividends, total future value: $39.
Discounted at 10% per
year over 5 years → Fair Value:
$24.
