Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
50.99M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
-14.3%.
Starting with 50.99M and growing at -14.3%
for 5 years, we estimate Free Cash Flow will be
23.57M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 18.27M.
We will project this out 5 year(s) with a growth rate
of -3.43%.
Estimated Diluted Shares Outstanding: 15.35M.
Step 3: Project Future Stock Price
Using a price ratio of 13.4, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(23.57M ÷ 15.35M) × 13.4 =
$20
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: $20.
Including dividends, total future value: $20.
Discounted at 10% per
year over 5 years → Fair Value:
$12.
