Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-22.86M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -22.86M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-22.86M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 16.61M.
We will project this out 5 year(s) with a growth rate
of 20.99%.
Estimated Diluted Shares Outstanding: 43.08M.
Step 3: Project Future Stock Price
Using a price ratio of -38.89, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-22.86M ÷ 43.08M) × -38.89 =
$20
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.77.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$13.85.
Step 5: Discount the Projected Stock Price
Projected stock price: $20.
Including dividends, total future value: $33.85.
Discounted at 10% per
year over 5 years → Fair Value:
$21.
