Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-4.68M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-27.8%.
Starting with -4.68M and growing at -27.8%
for 5 years, we estimate Free Cash Flow will be
-917.6K.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 104.13M.
We will project this out 5 year(s) with a growth rate
of 9.13%.
Estimated Diluted Shares Outstanding: 161.17M.
Step 3: Project Future Stock Price
Using a price ratio of -5.45, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-917.6K ÷ 161.17M) × -5.45 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.63.
Projected over 5 years with a growth rate of
-4.01%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.35736984400137.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $7.36.
Discounted at 10% per
year over 5 years → Fair Value:
$4.
