Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
0
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-24.24%.
Starting with 0 and growing at -24.24%
for 5 years, we estimate Free Cash Flow will be
0.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 14.05M.
We will project this out 5 year(s) with a growth rate
of 2.64%.
Estimated Diluted Shares Outstanding: 16.01M.
Step 3: Project Future Stock Price
Using a price ratio of 1.51, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 16.01M) × 1.51 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $3.28.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$16.4.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $16.4.
Discounted at 10% per
year over 5 years → Fair Value:
$10.
