Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
13.8M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
11.55%.
Starting with 13.8M and growing at 11.55%
for 5 years, we estimate Free Cash Flow will be
23.84M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 14.89M.
We will project this out 5 year(s) with a growth rate
of -1.37%.
Estimated Diluted Shares Outstanding: 13.89M.
Step 3: Project Future Stock Price
Using a price ratio of -2.03, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(23.84M ÷ 13.89M) × -2.03 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.6.
Projected over 5 years with a growth rate of
5.15%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.4012961483177486.
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.
