Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
9.06M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-0.28%.
Starting with 9.06M and growing at -0.28%
for 5 years, we estimate Free Cash Flow will be
8.94M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.54M.
We will project this out 5 year(s) with a growth rate
of 2.12%.
Estimated Diluted Shares Outstanding: 2.82M.
Step 3: Project Future Stock Price
Using a price ratio of 9.29, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(8.94M ÷ 2.82M) × 9.29 =
$29
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $29.
Including dividends, total future value: $29.
Discounted at 10% per
year over 5 years → Fair Value:
$18.
