Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
53.6M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-10.35%.
Starting with 53.6M and growing at -10.35%
for 5 years, we estimate Free Cash Flow will be
31.04M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 197.97M.
We will project this out 5 year(s) with a growth rate
of 23.18%.
Estimated Diluted Shares Outstanding: 561.44M.
Step 3: Project Future Stock Price
Using a price ratio of 8.74, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(31.04M ÷ 561.44M) × 8.74 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.07.
Projected over 5 years with a growth rate of
-17.52%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.21624181357286987.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $0.22.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
