Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
26.78M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
9.71%.
Starting with 26.78M and growing at 9.71%
for 5 years, we estimate Free Cash Flow will be
42.56M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 5.39M.
We will project this out 5 year(s) with a growth rate
of 14.92%.
Estimated Diluted Shares Outstanding: 10.81M.
Step 3: Project Future Stock Price
Using a price ratio of -5.71, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(42.56M ÷ 10.81M) × -5.71 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.71.
Projected over 5 years with a growth rate of
-2.64%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.996823814650792.
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.
