Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
265.45M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-3.81%.
Starting with 265.45M and growing at -3.81%
for 5 years, we estimate Free Cash Flow will be
218.59M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 321.3M.
We will project this out 5 year(s) with a growth rate
of 0%.
Estimated Diluted Shares Outstanding: 321.3M.
Step 3: Project Future Stock Price
Using a price ratio of 0.03, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(218.59M ÷ 321.3M) × 0.03 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.83.
Projected over 5 years with a growth rate of
-2.27%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.9184818873181553.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $3.92.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
