Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
51.6M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
56.67%.
Starting with 51.6M and growing at 56.67%
for 5 years, we estimate Free Cash Flow will be
487.04M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 16.25M.
We will project this out 5 year(s) with a growth rate
of -19.07%.
Estimated Diluted Shares Outstanding: 5.64M.
Step 3: Project Future Stock Price
Using a price ratio of 6.28, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(487.04M ÷ 5.64M) × 6.28 =
$541
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: $541.
Including dividends, total future value: $541.
Discounted at 10% per
year over 5 years → Fair Value:
$335.
