Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
52.22M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 52.22M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
52.22M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 19.41M.
We will project this out 5 year(s) with a growth rate
of 0.24%.
Estimated Diluted Shares Outstanding: 19.64M.
Step 3: Project Future Stock Price
Using a price ratio of 34.18, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(52.22M ÷ 19.64M) × 34.18 =
$90
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.15.
Projected over 5 years with a growth rate of
-43.90%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.3554234587082397.
Step 5: Discount the Projected Stock Price
Projected stock price: $90.
Including dividends, total future value: $91.36.
Discounted at 10% per
year over 5 years → Fair Value:
$56.
