Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-56.23M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-11.97%.
Starting with -56.23M and growing at -11.97%
for 5 years, we estimate Free Cash Flow will be
-29.72M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 4.5B.
We will project this out 5 year(s) with a growth rate
of -1.6%.
Estimated Diluted Shares Outstanding: 4.15B.
Step 3: Project Future Stock Price
Using a price ratio of -121.08, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-29.72M ÷ 4.15B) × -121.08 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.09.
Projected over 5 years with a growth rate of
13.38%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.6159616099209373.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $0.62.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
