Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-5.1M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-37.31%.
Starting with -5.1M and growing at -37.31%
for 5 years, we estimate Free Cash Flow will be
-493.72K.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 47.39M.
We will project this out 5 year(s) with a growth rate
of -1.56%.
Estimated Diluted Shares Outstanding: 43.81M.
Step 3: Project Future Stock Price
Using a price ratio of 6.04, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-493.72K ÷ 43.81M) × 6.04 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.25.
Projected over 5 years with a growth rate of
-25.42%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.600434945764031.
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.
