Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
3.38M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-11.65%.
Starting with 3.38M and growing at -11.65%
for 5 years, we estimate Free Cash Flow will be
1.82M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 78M.
We will project this out 5 year(s) with a growth rate
of 5.85%.
Estimated Diluted Shares Outstanding: 103.64M.
Step 3: Project Future Stock Price
Using a price ratio of 4.78, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.82M ÷ 103.64M) × 4.78 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.46.
Projected over 5 years with a growth rate of
-7.25%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.905516140324015.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $1.91.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
