Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
61.54M
as of Jun 29, 2025.
We will project this out 5 years with a yearly growth
rate of
-45.63%.
Starting with 61.54M and growing at -45.63%
for 5 years, we estimate Free Cash Flow will be
2.92M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 85.07M.
We will project this out 5 year(s) with a growth rate
of -0.88%.
Estimated Diluted Shares Outstanding: 81.39M.
Step 3: Project Future Stock Price
Using a price ratio of 17.5, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(2.92M ÷ 81.39M) × 17.5 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.93.
Projected over 5 years with a growth rate of
1.98%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.8836043507230285.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $4.88.
Discounted at 10% per
year over 5 years → Fair Value:
$3.
