Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
83.11M
as of Mar 30, 2025.
We will project this out 5 years with a yearly growth
rate of
7.84%.
Starting with 83.11M and growing at 7.84%
for 5 years, we estimate Free Cash Flow will be
121.21M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 63.25M.
We will project this out 5 year(s) with a growth rate
of 0.5%.
Estimated Diluted Shares Outstanding: 64.84M.
Step 3: Project Future Stock Price
Using a price ratio of 3.68, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(121.21M ÷ 64.84M) × 3.68 =
$6
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.61.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.05.
Step 5: Discount the Projected Stock Price
Projected stock price: $6.
Including dividends, total future value: $9.05.
Discounted at 10% per
year over 5 years → Fair Value:
$5.
