Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
81.9M
as of Aug 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-7.82%.
Starting with 81.9M and growing at -7.82%
for 5 years, we estimate Free Cash Flow will be
54.51M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 68.51M.
We will project this out 5 year(s) with a growth rate
of 3.2%.
Estimated Diluted Shares Outstanding: 80.2M.
Step 3: Project Future Stock Price
Using a price ratio of -0.97, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(54.51M ÷ 80.2M) × -0.97 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.94.
Projected over 5 years with a growth rate of
7.19%, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.590923311349954.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $4.59.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
