Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-33.48M
as of Jan 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-3.1%.
Starting with -33.48M and growing at -3.1%
for 5 years, we estimate Free Cash Flow will be
-28.6M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 35.48M.
We will project this out 5 year(s) with a growth rate
of 1.45%.
Estimated Diluted Shares Outstanding: 38.13M.
Step 3: Project Future Stock Price
Using a price ratio of 54.87, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-28.6M ÷ 38.13M) × 54.87 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.55.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.75.
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.
