Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-104.81M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
42.78%.
Starting with -104.81M and growing at 42.78%
for 5 years, we estimate Free Cash Flow will be
-621.92M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 71.31M.
We will project this out 5 year(s) with a growth rate
of 28.78%.
Estimated Diluted Shares Outstanding: 252.59M.
Step 3: Project Future Stock Price
Using a price ratio of -47.94, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-621.92M ÷ 252.59M) × -47.94 =
$118
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $118.
Including dividends, total future value: $118.
Discounted at 10% per
year over 5 years → Fair Value:
$73.
