Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
123.26K
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 123.26K and growing at 0%
for 5 years, we estimate Free Cash Flow will be
123.26K.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.35M.
We will project this out 5 year(s) with a growth rate
of 37.53%.
Estimated Diluted Shares Outstanding: 6.62M.
Step 3: Project Future Stock Price
Using a price ratio of 21.1, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(123.26K ÷ 6.62M) × 21.1 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.33.
Projected over 5 years with a growth rate of
-33.13%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.603340185125643.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $0.6.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
