Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
58M
as of Jul 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-3.8%.
Starting with 58M and growing at -3.8%
for 5 years, we estimate Free Cash Flow will be
47.79M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 62.67M.
We will project this out 5 year(s) with a growth rate
of -1.01%.
Estimated Diluted Shares Outstanding: 59.57M.
Step 3: Project Future Stock Price
Using a price ratio of -15.09, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(47.79M ÷ 59.57M) × -15.09 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.29.
Projected over 5 years with a growth rate of
13.82%, dividends add to total shareholder return.
Expected dividends in 5 years:
$8.914688403549633.
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.
