Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
0
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
2.64%.
Starting with 0 and growing at 2.64%
for 5 years, we estimate Free Cash Flow will be
0.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.53B.
We will project this out 5 year(s) with a growth rate
of -2.12%.
Estimated Diluted Shares Outstanding: 1.38B.
Step 3: Project Future Stock Price
Using a price ratio of 0.13, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 1.38B) × 0.13 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.55.
Projected over 5 years with a growth rate of
8.65%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.3838181883859932.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $3.38.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
