Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-122.4M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-35.49%.
Starting with -122.4M and growing at -35.49%
for 5 years, we estimate Free Cash Flow will be
-13.67M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 28.3M.
We will project this out 5 year(s) with a growth rate
of -0.01%.
Estimated Diluted Shares Outstanding: 28.29M.
Step 3: Project Future Stock Price
Using a price ratio of 3.95, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-13.67M ÷ 28.29M) × 3.95 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.4.
Projected over 5 years with a growth rate of
-12.94%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.414414346330336.
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.
