Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
36M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
32.51%.
Starting with 36M and growing at 32.51%
for 5 years, we estimate Free Cash Flow will be
147.08M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 26.71M.
We will project this out 5 year(s) with a growth rate
of -0.22%.
Estimated Diluted Shares Outstanding: 26.41M.
Step 3: Project Future Stock Price
Using a price ratio of -4.61, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(147.08M ÷ 26.41M) × -4.61 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.38.
Projected over 5 years with a growth rate of
-4.68%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.6854415075688296.
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.
