Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
50.83M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 50.83M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
50.83M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 284.8M.
We will project this out 5 year(s) with a growth rate
of 9.13%.
Estimated Diluted Shares Outstanding: 440.82M.
Step 3: Project Future Stock Price
Using a price ratio of 47.07, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(50.83M ÷ 440.82M) × 47.07 =
$5
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.13.
Projected over 5 years with a growth rate of
-3.86%, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.120457222596423.
Step 5: Discount the Projected Stock Price
Projected stock price: $5.
Including dividends, total future value: $10.12.
Discounted at 10% per
year over 5 years → Fair Value:
$6.
