Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
56.83M
as of Aug 2, 2025.
We will project this out 5 years with a yearly growth
rate of
-23.52%.
Starting with 56.83M and growing at -23.52%
for 5 years, we estimate Free Cash Flow will be
14.87M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 52.08M.
We will project this out 5 year(s) with a growth rate
of -0.87%.
Estimated Diluted Shares Outstanding: 49.86M.
Step 3: Project Future Stock Price
Using a price ratio of -3.69, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(14.87M ÷ 49.86M) × -3.69 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.43.
Projected over 5 years with a growth rate of
29.67%, dividends add to total shareholder return.
Expected dividends in 5 years:
$13.690043210326001.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $11.69.
Discounted at 10% per
year over 5 years → Fair Value:
$7.
