Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
904M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-28.81%.
Starting with 904M and growing at -28.81%
for 5 years, we estimate Free Cash Flow will be
165.3M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 760.54M.
We will project this out 5 year(s) with a growth rate
of -4.83%.
Estimated Diluted Shares Outstanding: 593.78M.
Step 3: Project Future Stock Price
Using a price ratio of -1.6, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(165.3M ÷ 593.78M) × -1.6 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.47.
Projected over 5 years with a growth rate of
18.36%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.5816261603571005.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $2.58.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
