Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
417.4M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-56.21%.
Starting with 417.4M and growing at -56.21%
for 5 years, we estimate Free Cash Flow will be
6.72M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 56.22M.
We will project this out 5 year(s) with a growth rate
of -1.83%.
Estimated Diluted Shares Outstanding: 51.26M.
Step 3: Project Future Stock Price
Using a price ratio of -76.22, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(6.72M ÷ 51.26M) × -76.22 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $3.33.
Projected over 5 years with a growth rate of
-4.12%, dividends add to total shareholder return.
Expected dividends in 5 years:
$14.98767617936853.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $4.99.
Discounted at 10% per
year over 5 years → Fair Value:
$3.
