Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
132.41M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 132.41M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
132.41M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 24.89M.
We will project this out 5 year(s) with a growth rate
of 0.02%.
Estimated Diluted Shares Outstanding: 24.91M.
Step 3: Project Future Stock Price
Using a price ratio of -2.39, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(132.41M ÷ 24.91M) × -2.39 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $4.07.
Projected over 5 years with a growth rate of
1.27%, dividends add to total shareholder return.
Expected dividends in 5 years:
$21.002279727397045.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $8.
Discounted at 10% per
year over 5 years → Fair Value:
$4.
