Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
186.97M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
-8.9%.
Starting with 186.97M and growing at -8.9%
for 5 years, we estimate Free Cash Flow will be
117.32M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 390.62M.
We will project this out 5 year(s) with a growth rate
of -0.37%.
Estimated Diluted Shares Outstanding: 383.44M.
Step 3: Project Future Stock Price
Using a price ratio of -1.17, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(117.32M ÷ 383.44M) × -1.17 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.45.
Projected over 5 years with a growth rate of
-32.52%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.8416280530483754.
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.
