Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
6M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 6M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
6M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 299.19M.
We will project this out 5 year(s) with a growth rate
of 1.5%.
Estimated Diluted Shares Outstanding: 322.31M.
Step 3: Project Future Stock Price
Using a price ratio of 113.12, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(6M ÷ 322.31M) × 113.12 =
$2
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.11.
Projected over 5 years with a growth rate of
-0.99%, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.41365573161142.
Step 5: Discount the Projected Stock Price
Projected stock price: $2.
Including dividends, total future value: $7.41.
Discounted at 10% per
year over 5 years → Fair Value:
$4.
