Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-14.87M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
-17.6%.
Starting with -14.87M and growing at -17.6%
for 5 years, we estimate Free Cash Flow will be
-5.65M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 24.74M.
We will project this out 5 year(s) with a growth rate
of 0%.
Estimated Diluted Shares Outstanding: 24.74M.
Step 3: Project Future Stock Price
Using a price ratio of 12.56, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-5.65M ÷ 24.74M) × 12.56 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.7.
Projected over 5 years with a growth rate of
-3.83%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.709353603441372.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $4.71.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
