Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
13.07M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-62.38%.
Starting with 13.07M and growing at -62.38%
for 5 years, we estimate Free Cash Flow will be
98.48K.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 44.1M.
We will project this out 5 year(s) with a growth rate
of 0.21%.
Estimated Diluted Shares Outstanding: 44.57M.
Step 3: Project Future Stock Price
Using a price ratio of 39.41, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(98.48K ÷ 44.57M) × 39.41 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.8.
Projected over 5 years with a growth rate of
5.92%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.618542257486426.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $4.62.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
