Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-143.81M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
6.71%.
Starting with -143.81M and growing at 6.71%
for 5 years, we estimate Free Cash Flow will be
-198.98M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 56.35M.
We will project this out 5 year(s) with a growth rate
of -1.05%.
Estimated Diluted Shares Outstanding: 53.45M.
Step 3: Project Future Stock Price
Using a price ratio of 16.08, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-198.98M ÷ 53.45M) × 16.08 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.5.
Projected over 5 years with a growth rate of
-4.28%, dividends add to total shareholder return.
Expected dividends in 5 years:
$6.723075497599981.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
