Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-29.99M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
7.52%.
Starting with -29.99M and growing at 7.52%
for 5 years, we estimate Free Cash Flow will be
-43.1M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 99.62M.
We will project this out 5 year(s) with a growth rate
of 13.09%.
Estimated Diluted Shares Outstanding: 184.27M.
Step 3: Project Future Stock Price
Using a price ratio of 0.73, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-43.1M ÷ 184.27M) × 0.73 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.89.
Projected over 5 years with a growth rate of
2.31%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.71145690066897.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $3.71.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
