Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
7.74M
as of May 31, 2025.
We will project this out 5 years with a yearly growth
rate of
120.95%.
Starting with 7.74M and growing at 120.95%
for 5 years, we estimate Free Cash Flow will be
407.63M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 14.35M.
We will project this out 5 year(s) with a growth rate
of -0.97%.
Estimated Diluted Shares Outstanding: 13.66M.
Step 3: Project Future Stock Price
Using a price ratio of -91.25, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(407.63M ÷ 13.66M) × -91.25 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.3.
Projected over 5 years with a growth rate of
-5.59%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.2990810663783265.
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.
