Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-104M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-21.18%.
Starting with -104M and growing at -21.18%
for 5 years, we estimate Free Cash Flow will be
-31.64M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 419.1M.
We will project this out 5 year(s) with a growth rate
of -0.4%.
Estimated Diluted Shares Outstanding: 410.78M.
Step 3: Project Future Stock Price
Using a price ratio of 0.97, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-31.64M ÷ 410.78M) × 0.97 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.35.
Projected over 5 years with a growth rate of
-25.58%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.8361076805230442.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
