Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
2.4M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 2.4M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
2.4M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 13.48M.
We will project this out 5 year(s) with a growth rate
of 0.4%.
Estimated Diluted Shares Outstanding: 13.75M.
Step 3: Project Future Stock Price
Using a price ratio of 3.87, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(2.4M ÷ 13.75M) × 3.87 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.58.
Projected over 5 years with a growth rate of
-0.82%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.8409151173093163.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $2.84.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
