Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-199.34K
as of May 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-10.95%.
Starting with -199.34K and growing at -10.95%
for 5 years, we estimate Free Cash Flow will be
-111.62K.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 9.47M.
We will project this out 5 year(s) with a growth rate
of 0.87%.
Estimated Diluted Shares Outstanding: 9.89M.
Step 3: Project Future Stock Price
Using a price ratio of -38.2, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-111.62K ÷ 9.89M) × -38.2 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.23.
Projected over 5 years with a growth rate of
6.72%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.35304543942057.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $1.35.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
