Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-350.1M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
30.2%.
Starting with -350.1M and growing at 30.2%
for 5 years, we estimate Free Cash Flow will be
-1.31B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 111.57M.
We will project this out 5 year(s) with a growth rate
of -10.32%.
Estimated Diluted Shares Outstanding: 64.72M.
Step 3: Project Future Stock Price
Using a price ratio of 3.77, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-1.31B ÷ 64.72M) × 3.77 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.55.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.75.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
