Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
25.31M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
30.26%.
Starting with 25.31M and growing at 30.26%
for 5 years, we estimate Free Cash Flow will be
94.91M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 20.59M.
We will project this out 5 year(s) with a growth rate
of 1.5%.
Estimated Diluted Shares Outstanding: 22.18M.
Step 3: Project Future Stock Price
Using a price ratio of -23.43, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(94.91M ÷ 22.18M) × -23.43 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.56.
Projected over 5 years with a growth rate of
13.40%, dividends add to total shareholder return.
Expected dividends in 5 years:
$10.681376884152131.
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.
