Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
291.61M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
39.88%.
Starting with 291.61M and growing at 39.88%
for 5 years, we estimate Free Cash Flow will be
1.56B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 25.49M.
We will project this out 5 year(s) with a growth rate
of 0.26%.
Estimated Diluted Shares Outstanding: 25.83M.
Step 3: Project Future Stock Price
Using a price ratio of -63.09, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.56B ÷ 25.83M) × -63.09 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.8.
Projected over 5 years with a growth rate of
-15.89%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.5952492473628404.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
