Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
2.11M
as of Jul 31, 2025.
We will project this out 5 years with a yearly growth
rate of
37.08%.
Starting with 2.11M and growing at 37.08%
for 5 years, we estimate Free Cash Flow will be
10.23M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 15.72M.
We will project this out 5 year(s) with a growth rate
of 0.85%.
Estimated Diluted Shares Outstanding: 16.4M.
Step 3: Project Future Stock Price
Using a price ratio of -1.44, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(10.23M ÷ 16.4M) × -1.44 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.12.
Projected over 5 years with a growth rate of
2.94%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.6450771524264959.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
