Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
21.41M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
22.99%.
Starting with 21.41M and growing at 22.99%
for 5 years, we estimate Free Cash Flow will be
60.25M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 25.37M.
We will project this out 5 year(s) with a growth rate
of 3.36%.
Estimated Diluted Shares Outstanding: 29.93M.
Step 3: Project Future Stock Price
Using a price ratio of 5.79, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(60.25M ÷ 29.93M) × 5.79 =
$11
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $11.
Including dividends, total future value: $11.
Discounted at 10% per
year over 5 years → Fair Value:
$6.
