Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
32.67M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
37.18%.
Starting with 32.67M and growing at 37.18%
for 5 years, we estimate Free Cash Flow will be
158.73M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 17.69M.
We will project this out 5 year(s) with a growth rate
of 4.89%.
Estimated Diluted Shares Outstanding: 22.46M.
Step 3: Project Future Stock Price
Using a price ratio of -99.9, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(158.73M ÷ 22.46M) × -99.9 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $6.3.
Projected over 5 years with a growth rate of
20.11%, dividends add to total shareholder return.
Expected dividends in 5 years:
$49.80334023520289.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
