Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-39.76M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-0.1%.
Starting with -39.76M and growing at -0.1%
for 5 years, we estimate Free Cash Flow will be
-39.56M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 48.86M.
We will project this out 5 year(s) with a growth rate
of 0.04%.
Estimated Diluted Shares Outstanding: 48.96M.
Step 3: Project Future Stock Price
Using a price ratio of 13.58, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-39.56M ÷ 48.96M) × 13.58 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.64.
Projected over 5 years with a growth rate of
24.57%, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.542218445780108.
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.
