Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
158M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
28.57%.
Starting with 158M and growing at 28.57%
for 5 years, we estimate Free Cash Flow will be
555.08M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 68.27M.
We will project this out 5 year(s) with a growth rate
of 1.56%.
Estimated Diluted Shares Outstanding: 73.76M.
Step 3: Project Future Stock Price
Using a price ratio of -1.35, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(555.08M ÷ 73.76M) × -1.35 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.5.
Projected over 5 years with a growth rate of
-5.59%, dividends add to total shareholder return.
Expected dividends in 5 years:
$6.495405331891633.
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.
