Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-52.47M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -52.47M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-52.47M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.68M.
We will project this out 5 year(s) with a growth rate
of 14.25%.
Estimated Diluted Shares Outstanding: 5.21M.
Step 3: Project Future Stock Price
Using a price ratio of 1.21, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-52.47M ÷ 5.21M) × 1.21 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.76.
Projected over 5 years with a growth rate of
1.22%, dividends add to total shareholder return.
Expected dividends in 5 years:
$14.224759053945947.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $1.22.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
