Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
13.48B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
8.71%.
Starting with 13.48B and growing at 8.71%
for 5 years, we estimate Free Cash Flow will be
20.47B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 10.66B.
We will project this out 5 year(s) with a growth rate
of 1.24%.
Estimated Diluted Shares Outstanding: 11.34B.
Step 3: Project Future Stock Price
Using a price ratio of 15.37, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(20.47B ÷ 11.34B) × 15.37 =
$27
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: $27.
Including dividends, total future value: $27.
Discounted at 10% per
year over 5 years → Fair Value:
$16.
