Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
164.59M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
22.79%.
Starting with 164.59M and growing at 22.79%
for 5 years, we estimate Free Cash Flow will be
459.42M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 216.71M.
We will project this out 5 year(s) with a growth rate
of 36.73%.
Estimated Diluted Shares Outstanding: 1.04B.
Step 3: Project Future Stock Price
Using a price ratio of 21.77, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(459.42M ÷ 1.04B) × 21.77 =
$9
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: $9.
Including dividends, total future value: $9.
Discounted at 10% per
year over 5 years → Fair Value:
$5.
