Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-15.18M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
4.08%.
Starting with -15.18M and growing at 4.08%
for 5 years, we estimate Free Cash Flow will be
-18.54M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 20.9M.
We will project this out 5 year(s) with a growth rate
of 190.66%.
Estimated Diluted Shares Outstanding: 4.34B.
Step 3: Project Future Stock Price
Using a price ratio of -1.28, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-18.54M ÷ 4.34B) × -1.28 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.46.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.3000000000000003.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $2.3.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
