Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-9.85M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-18.2%.
Starting with -9.85M and growing at -18.2%
for 5 years, we estimate Free Cash Flow will be
-3.61M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 43.8M.
We will project this out 5 year(s) with a growth rate
of 0.02%.
Estimated Diluted Shares Outstanding: 43.85M.
Step 3: Project Future Stock Price
Using a price ratio of 12.85, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-3.61M ÷ 43.85M) × 12.85 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.3.
Projected over 5 years with a growth rate of
-40.58%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.40824688316834323.
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.
