Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
101M
as of Mar 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-14.92%.
Starting with 101M and growing at -14.92%
for 5 years, we estimate Free Cash Flow will be
45.03M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 479M.
We will project this out 5 year(s) with a growth rate
of -0.73%.
Estimated Diluted Shares Outstanding: 461.77M.
Step 3: Project Future Stock Price
Using a price ratio of 1.19, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(45.03M ÷ 461.77M) × 1.19 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.27.
Projected over 5 years with a growth rate of
-14.51%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.9122672017680736.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $0.91.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
