Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
95.44M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 95.44M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
95.44M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 18.02M.
We will project this out 5 year(s) with a growth rate
of 1.29%.
Estimated Diluted Shares Outstanding: 19.21M.
Step 3: Project Future Stock Price
Using a price ratio of -24.34, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(95.44M ÷ 19.21M) × -24.34 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.69.
Projected over 5 years with a growth rate of
-0.41%, dividends add to total shareholder return.
Expected dividends in 5 years:
$8.363653651349598.
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.
