Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
115.7M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
5.8%.
Starting with 115.7M and growing at 5.8%
for 5 years, we estimate Free Cash Flow will be
153.38M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 86.42M.
We will project this out 5 year(s) with a growth rate
of 61.7%.
Estimated Diluted Shares Outstanding: 955.31M.
Step 3: Project Future Stock Price
Using a price ratio of -0.55, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(153.38M ÷ 955.31M) × -0.55 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.51.
Projected over 5 years with a growth rate of
-5.61%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.2072683991447244.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $1.21.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
