Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-13.92M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -13.92M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-13.92M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.5M.
We will project this out 5 year(s) with a growth rate
of -22.53%.
Estimated Diluted Shares Outstanding: 698.63K.
Step 3: Project Future Stock Price
Using a price ratio of -28337.04, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-13.92M ÷ 698.63K) × -28337.04 =
$564567
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $564567.
Including dividends, total future value: $564567.
Discounted at 10% per
year over 5 years → Fair Value:
$350551.
