Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
9.1M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-0.72%.
Starting with 9.1M and growing at -0.72%
for 5 years, we estimate Free Cash Flow will be
8.78M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 3.49M.
We will project this out 5 year(s) with a growth rate
of -0.49%.
Estimated Diluted Shares Outstanding: 3.41M.
Step 3: Project Future Stock Price
Using a price ratio of -165.16, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(8.78M ÷ 3.41M) × -165.16 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.35.
Projected over 5 years with a growth rate of
-4.51%, dividends add to total shareholder return.
Expected dividends in 5 years:
$6.014485832065001.
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.
