Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.08M
as of Oct 31, 2024.
We will project this out 5 years with a yearly growth
rate of
-6.46%.
Starting with 1.08M and growing at -6.46%
for 5 years, we estimate Free Cash Flow will be
772.7K.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 35.51M.
We will project this out 5 year(s) with a growth rate
of 1.45%.
Estimated Diluted Shares Outstanding: 38.16M.
Step 3: Project Future Stock Price
Using a price ratio of 88.02, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(772.7K ÷ 38.16M) × 88.02 =
$1
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.44.
Projected over 5 years with a growth rate of
-24.21%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.1001513815800996.
Step 5: Discount the Projected Stock Price
Projected stock price: $1.
Including dividends, total future value: $2.1.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
