Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-36.96M
as of Aug 2, 2025.
We will project this out 5 years with a yearly growth
rate of
-14.41%.
Starting with -36.96M and growing at -14.41%
for 5 years, we estimate Free Cash Flow will be
-16.98M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 33.84M.
We will project this out 5 year(s) with a growth rate
of -3.41%.
Estimated Diluted Shares Outstanding: 28.45M.
Step 3: Project Future Stock Price
Using a price ratio of 77.63, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-16.98M ÷ 28.45M) × 77.63 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.35.
Projected over 5 years with a growth rate of
-5.59%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.515594577441381.
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.
