Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
10M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-2.91%.
Starting with 10M and growing at -2.91%
for 5 years, we estimate Free Cash Flow will be
8.63M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 37.92M.
We will project this out 5 year(s) with a growth rate
of 17.16%.
Estimated Diluted Shares Outstanding: 83.71M.
Step 3: Project Future Stock Price
Using a price ratio of -17.16, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(8.63M ÷ 83.71M) × -17.16 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.19.
Projected over 5 years with a growth rate of
2.71%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.0156765565161239.
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.
