Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
13.45M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
15.69%.
Starting with 13.45M and growing at 15.69%
for 5 years, we estimate Free Cash Flow will be
27.87M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 732.23K.
We will project this out 5 year(s) with a growth rate
of -57.14%.
Estimated Diluted Shares Outstanding: 10.59K.
Step 3: Project Future Stock Price
Using a price ratio of 5.25, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(27.87M ÷ 10.59K) × 5.25 =
$13815
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: $13815.
Including dividends, total future value: $13815.
Discounted at 10% per
year over 5 years → Fair Value:
$8578.
