Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-3.44M
as of Dec 31, 2024.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -3.44M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-3.44M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 890K.
We will project this out 5 year(s) with a growth rate
of 45.64%.
Estimated Diluted Shares Outstanding: 5.83M.
Step 3: Project Future Stock Price
Using a price ratio of -63.25, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-3.44M ÷ 5.83M) × -63.25 =
$37
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $37.
Including dividends, total future value: $37.
Discounted at 10% per
year over 5 years → Fair Value:
$22.
