Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
41.77M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
18.35%.
Starting with 41.77M and growing at 18.35%
for 5 years, we estimate Free Cash Flow will be
96.98M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 96.5M.
We will project this out 5 year(s) with a growth rate
of 2.56%.
Estimated Diluted Shares Outstanding: 109.5M.
Step 3: Project Future Stock Price
Using a price ratio of 29.49, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(96.98M ÷ 109.5M) × 29.49 =
$26
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: $26.
Including dividends, total future value: $26.
Discounted at 10% per
year over 5 years → Fair Value:
$16.
