Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
6.79M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-0.82%.
Starting with 6.79M and growing at -0.82%
for 5 years, we estimate Free Cash Flow will be
6.52M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 6.45M.
We will project this out 5 year(s) with a growth rate
of 1.54%.
Estimated Diluted Shares Outstanding: 6.96M.
Step 3: Project Future Stock Price
Using a price ratio of 14.31, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(6.52M ÷ 6.96M) × 14.31 =
$13
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.34.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.7000000000000002.
Step 5: Discount the Projected Stock Price
Projected stock price: $13.
Including dividends, total future value: $14.7.
Discounted at 10% per
year over 5 years → Fair Value:
$9.
