Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
25.46M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
20.55%.
Starting with 25.46M and growing at 20.55%
for 5 years, we estimate Free Cash Flow will be
64.82M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 18.9M.
We will project this out 5 year(s) with a growth rate
of 1.89%.
Estimated Diluted Shares Outstanding: 20.76M.
Step 3: Project Future Stock Price
Using a price ratio of -29.44, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(64.82M ÷ 20.76M) × -29.44 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.25.
Projected over 5 years with a growth rate of
-3.15%, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.769379140383733.
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.
