Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
52.03M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
29.5%.
Starting with 52.03M and growing at 29.5%
for 5 years, we estimate Free Cash Flow will be
189.51M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 69.28M.
We will project this out 5 year(s) with a growth rate
of 5.19%.
Estimated Diluted Shares Outstanding: 89.23M.
Step 3: Project Future Stock Price
Using a price ratio of 0.34, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(189.51M ÷ 89.23M) × 0.34 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.25.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.25.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $1.25.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
