Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
31.86M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 31.86M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
31.86M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 16.15M.
We will project this out 5 year(s) with a growth rate
of -1.99%.
Estimated Diluted Shares Outstanding: 14.6M.
Step 3: Project Future Stock Price
Using a price ratio of 1.24, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(31.86M ÷ 14.6M) × 1.24 =
$2
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.38.
Projected over 5 years with a growth rate of
-5.59%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.6455026840792137.
Step 5: Discount the Projected Stock Price
Projected stock price: $2.
Including dividends, total future value: $3.65.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
