Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.54B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
4.96%.
Starting with 1.54B and growing at 4.96%
for 5 years, we estimate Free Cash Flow will be
1.97B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 442.9M.
We will project this out 5 year(s) with a growth rate
of 0.92%.
Estimated Diluted Shares Outstanding: 463.65M.
Step 3: Project Future Stock Price
Using a price ratio of -220.55, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.97B ÷ 463.65M) × -220.55 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.79.
Projected over 5 years with a growth rate of
1.92%, dividends add to total shareholder return.
Expected dividends in 5 years:
$9.38580598872917.
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.
