Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-211.06M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
3.51%.
Starting with -211.06M and growing at 3.51%
for 5 years, we estimate Free Cash Flow will be
-250.79M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.33B.
We will project this out 5 year(s) with a growth rate
of -0.8%.
Estimated Diluted Shares Outstanding: 1.27B.
Step 3: Project Future Stock Price
Using a price ratio of -0.53, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-250.79M ÷ 1.27B) × -0.53 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.23.
Projected over 5 years with a growth rate of
-0.71%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.1296960678238366.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $1.13.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
