Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
17.86M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
93.2%.
Starting with 17.86M and growing at 93.2%
for 5 years, we estimate Free Cash Flow will be
480.88M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 91.98M.
We will project this out 5 year(s) with a growth rate
of 11.75%.
Estimated Diluted Shares Outstanding: 160.3M.
Step 3: Project Future Stock Price
Using a price ratio of 43.26, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(480.88M ÷ 160.3M) × 43.26 =
$129
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $129.
Including dividends, total future value: $129.
Discounted at 10% per
year over 5 years → Fair Value:
$80.
