Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
0
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
45.95%.
Starting with 0 and growing at 45.95%
for 5 years, we estimate Free Cash Flow will be
0.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 4.61B.
We will project this out 5 year(s) with a growth rate
of 18.86%.
Estimated Diluted Shares Outstanding: 10.93B.
Step 3: Project Future Stock Price
Using a price ratio of 2.38, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 10.93B) × 2.38 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.1.
Projected over 5 years with a growth rate of
-12.25%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.3606515617503192.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $0.36.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
