Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
468M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-27.17%.
Starting with 468M and growing at -27.17%
for 5 years, we estimate Free Cash Flow will be
95.9M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 3.57B.
We will project this out 5 year(s) with a growth rate
of -0.52%.
Estimated Diluted Shares Outstanding: 3.48B.
Step 3: Project Future Stock Price
Using a price ratio of 29.36, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(95.9M ÷ 3.48B) × 29.36 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.63.
Projected over 5 years with a growth rate of
-7.55%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.5886768655384245.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $2.59.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
