Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
88.37M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-2.42%.
Starting with 88.37M and growing at -2.42%
for 5 years, we estimate Free Cash Flow will be
78.18M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 36.5M.
We will project this out 5 year(s) with a growth rate
of 2.83%.
Estimated Diluted Shares Outstanding: 41.97M.
Step 3: Project Future Stock Price
Using a price ratio of -17.89, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(78.18M ÷ 41.97M) × -17.89 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.8.
Projected over 5 years with a growth rate of
-1.57%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.84484382809541.
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.
