Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
2.85M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-9.14%.
Starting with 2.85M and growing at -9.14%
for 5 years, we estimate Free Cash Flow will be
1.76M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 20.37M.
We will project this out 5 year(s) with a growth rate
of 0.61%.
Estimated Diluted Shares Outstanding: 21M.
Step 3: Project Future Stock Price
Using a price ratio of 8.95, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.76M ÷ 21M) × 8.95 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.22.
Projected over 5 years with a growth rate of
-1.73%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.0530405019157558.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $1.05.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
