Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
4.3M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 4.3M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
4.3M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 317.38M.
We will project this out 5 year(s) with a growth rate
of -3.53%.
Estimated Diluted Shares Outstanding: 265.18M.
Step 3: Project Future Stock Price
Using a price ratio of 160.12, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(4.3M ÷ 265.18M) × 160.12 =
$2
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.87.
Projected over 5 years with a growth rate of
26.97%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.9020915321255965.
Step 5: Discount the Projected Stock Price
Projected stock price: $2.
Including dividends, total future value: $9.9.
Discounted at 10% per
year over 5 years → Fair Value:
$6.
