Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
49.63M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
44.93%.
Starting with 49.63M and growing at 44.93%
for 5 years, we estimate Free Cash Flow will be
317.37M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 26.16M.
We will project this out 5 year(s) with a growth rate
of 1.37%.
Estimated Diluted Shares Outstanding: 28M.
Step 3: Project Future Stock Price
Using a price ratio of -151.84, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(317.37M ÷ 28M) × -151.84 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.
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.
