Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-1.64B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -1.64B and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-1.64B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 51.71M.
We will project this out 5 year(s) with a growth rate
of -7.86%.
Estimated Diluted Shares Outstanding: 34.34M.
Step 3: Project Future Stock Price
Using a price ratio of -0.2, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-1.64B ÷ 34.34M) × -0.2 =
$9
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.5.
Projected over 5 years with a growth rate of
10.76%, dividends add to total shareholder return.
Expected dividends in 5 years:
$9.683193959206255.
Step 5: Discount the Projected Stock Price
Projected stock price: $9.
Including dividends, total future value: $18.68.
Discounted at 10% per
year over 5 years → Fair Value:
$11.
