Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-52.2M
as of May 31, 2025.
We will project this out 5 years with a yearly growth
rate of
1.26%.
Starting with -52.2M and growing at 1.26%
for 5 years, we estimate Free Cash Flow will be
-55.57M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 28.03M.
We will project this out 5 year(s) with a growth rate
of -1.44%.
Estimated Diluted Shares Outstanding: 26.07M.
Step 3: Project Future Stock Price
Using a price ratio of 8.46, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-55.57M ÷ 26.07M) × 8.46 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.71.
Projected over 5 years with a growth rate of
24.94%, dividends add to total shareholder return.
Expected dividends in 5 years:
$14.918318288010912.
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.
