Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
19.53M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-12.27%.
Starting with 19.53M and growing at -12.27%
for 5 years, we estimate Free Cash Flow will be
10.15M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 37.56M.
We will project this out 5 year(s) with a growth rate
of 16.86%.
Estimated Diluted Shares Outstanding: 81.86M.
Step 3: Project Future Stock Price
Using a price ratio of 5.03, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(10.15M ÷ 81.86M) × 5.03 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.04.
Projected over 5 years with a growth rate of
-8.46%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.168987700560274.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $4.17.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
