Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
31.44M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 31.44M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
31.44M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 6.75M.
We will project this out 5 year(s) with a growth rate
of -2.42%.
Estimated Diluted Shares Outstanding: 5.97M.
Step 3: Project Future Stock Price
Using a price ratio of -7.39, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(31.44M ÷ 5.97M) × -7.39 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $11.4.
Projected over 5 years with a growth rate of
26.45%, dividends add to total shareholder return.
Expected dividends in 5 years:
$102.48774553287346.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $63.49.
Discounted at 10% per
year over 5 years → Fair Value:
$39.
