Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
164.51M
as of Jun 27, 2025.
We will project this out 5 years with a yearly growth
rate of
-3.2%.
Starting with 164.51M and growing at -3.2%
for 5 years, we estimate Free Cash Flow will be
139.82M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 35.03M.
We will project this out 5 year(s) with a growth rate
of 1.53%.
Estimated Diluted Shares Outstanding: 37.8M.
Step 3: Project Future Stock Price
Using a price ratio of 47.95, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(139.82M ÷ 37.8M) × 47.95 =
$177
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $177.
Including dividends, total future value: $177.
Discounted at 10% per
year over 5 years → Fair Value:
$109.
