Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
46.91M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
6.82%.
Starting with 46.91M and growing at 6.82%
for 5 years, we estimate Free Cash Flow will be
65.24M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 146.13M.
We will project this out 5 year(s) with a growth rate
of 42.18%.
Estimated Diluted Shares Outstanding: 849.05M.
Step 3: Project Future Stock Price
Using a price ratio of 11.98, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(65.24M ÷ 849.05M) × 11.98 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.56.
Projected over 5 years with a growth rate of
-22.84%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.079201419807944.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $4.08.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
