Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
69.84M
as of Jul 12, 2025.
We will project this out 5 years with a yearly growth
rate of
-6.96%.
Starting with 69.84M and growing at -6.96%
for 5 years, we estimate Free Cash Flow will be
48.69M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 33.86M.
We will project this out 5 year(s) with a growth rate
of -0.66%.
Estimated Diluted Shares Outstanding: 32.76M.
Step 3: Project Future Stock Price
Using a price ratio of -1.33, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(48.69M ÷ 32.76M) × -1.33 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.09.
Projected over 5 years with a growth rate of
-3.04%, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.045195728112579.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $3.05.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
