Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
69.48M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-15.14%.
Starting with 69.48M and growing at -15.14%
for 5 years, we estimate Free Cash Flow will be
30.58M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 73.98M.
We will project this out 5 year(s) with a growth rate
of 1.51%.
Estimated Diluted Shares Outstanding: 79.73M.
Step 3: Project Future Stock Price
Using a price ratio of 0.24, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(30.58M ÷ 79.73M) × 0.24 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.05.
Projected over 5 years with a growth rate of
-60.94%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.02383804339599415.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $0.02.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
