Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
82M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-50.89%.
Starting with 82M and growing at -50.89%
for 5 years, we estimate Free Cash Flow will be
2.34M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 522.13M.
We will project this out 5 year(s) with a growth rate
of 10.33%.
Estimated Diluted Shares Outstanding: 853.58M.
Step 3: Project Future Stock Price
Using a price ratio of -59.47, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(2.34M ÷ 853.58M) × -59.47 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.9.
Projected over 5 years with a growth rate of
-9.87%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.326508080849102.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $6.33.
Discounted at 10% per
year over 5 years → Fair Value:
$3.
