Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
51.13M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-39.35%.
Starting with 51.13M and growing at -39.35%
for 5 years, we estimate Free Cash Flow will be
4.2M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 129.91M.
We will project this out 5 year(s) with a growth rate
of 24.71%.
Estimated Diluted Shares Outstanding: 391.88M.
Step 3: Project Future Stock Price
Using a price ratio of 15.64, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(4.2M ÷ 391.88M) × 15.64 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.05.
Projected over 5 years with a growth rate of
-0.24%, dividends add to total shareholder return.
Expected dividends in 5 years:
$10.188610655706707.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $10.19.
Discounted at 10% per
year over 5 years → Fair Value:
$6.
