Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
14.07M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 14.07M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
14.07M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 71.98M.
We will project this out 5 year(s) with a growth rate
of 5.81%.
Estimated Diluted Shares Outstanding: 95.46M.
Step 3: Project Future Stock Price
Using a price ratio of 17.72, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(14.07M ÷ 95.46M) × 17.72 =
$2
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.48.
Projected over 5 years with a growth rate of
1.92%, dividends add to total shareholder return.
Expected dividends in 5 years:
$13.00379824136779.
Step 5: Discount the Projected Stock Price
Projected stock price: $2.
Including dividends, total future value: $15.
Discounted at 10% per
year over 5 years → Fair Value:
$9.
