Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
4.12B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
25.54%.
Starting with 4.12B and growing at 25.54%
for 5 years, we estimate Free Cash Flow will be
12.86B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 572.03M.
We will project this out 5 year(s) with a growth rate
of 23.68%.
Estimated Diluted Shares Outstanding: 1.66B.
Step 3: Project Future Stock Price
Using a price ratio of -15.96, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(12.86B ÷ 1.66B) × -15.96 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.94.
Projected over 5 years with a growth rate of
-8.49%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.770395471811148.
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.
