Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
121.02M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 121.02M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
121.02M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 204.95M.
We will project this out 5 year(s) with a growth rate
of 0.82%.
Estimated Diluted Shares Outstanding: 213.5M.
Step 3: Project Future Stock Price
Using a price ratio of 7.17, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(121.02M ÷ 213.5M) × 7.17 =
$4
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.5.
Projected over 5 years with a growth rate of
-6.18%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.131466838235127.
Step 5: Discount the Projected Stock Price
Projected stock price: $4.
Including dividends, total future value: $6.13.
Discounted at 10% per
year over 5 years → Fair Value:
$3.
