Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is -6.81M as of Mar 31, 2026.
We will project this out 5 years with a yearly growth rate of 0%.
Starting with -6.81M and growing at 0% for 5 years, we estimate Free Cash Flow will be -6.81M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 150.34M.
We will project this out 5 year(s) with a growth rate of 60%.
Estimated Diluted Shares Outstanding: 1.58B.
Step 3: Project Future Stock Price
Using a price ratio of 0, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding) × Price Ratio
(-6.81M ÷ 1.58B) × 0 = n/a
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: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per year over 5 years → Fair Value: n/a.
