Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-234.58M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -234.58M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-234.58M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 70.31M.
We will project this out 5 year(s) with a growth rate
of 17.52%.
Estimated Diluted Shares Outstanding: 157.62M.
Step 3: Project Future Stock Price
Using a price ratio of -3.58, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-234.58M ÷ 157.62M) × -3.58 =
$5
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.55.
Projected over 5 years with a growth rate of
41.47%, dividends add to total shareholder return.
Expected dividends in 5 years:
$30.35086469309887.
Step 5: Discount the Projected Stock Price
Projected stock price: $5.
Including dividends, total future value: $35.35.
Discounted at 10% per
year over 5 years → Fair Value:
$21.
