Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
78.57M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-18.82%.
Starting with 78.57M and growing at -18.82%
for 5 years, we estimate Free Cash Flow will be
27.7M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 3.94M.
We will project this out 5 year(s) with a growth rate
of 65.85%.
Estimated Diluted Shares Outstanding: 49.49M.
Step 3: Project Future Stock Price
Using a price ratio of -68.66, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(27.7M ÷ 49.49M) × -68.66 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.73.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$13.65.
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.
