Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
5.56M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-15.58%.
Starting with 5.56M and growing at -15.58%
for 5 years, we estimate Free Cash Flow will be
2.38M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 20.95M.
We will project this out 5 year(s) with a growth rate
of -1.48%.
Estimated Diluted Shares Outstanding: 19.44M.
Step 3: Project Future Stock Price
Using a price ratio of 11.17, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(2.38M ÷ 19.44M) × 11.17 =
$1
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.1.
Projected over 5 years with a growth rate of
-21.40%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.27385859103110866.
Step 5: Discount the Projected Stock Price
Projected stock price: $1.
Including dividends, total future value: $1.27.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
