Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.86B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-17.45%.
Starting with 1.86B and growing at -17.45%
for 5 years, we estimate Free Cash Flow will be
711.75M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 146.61M.
We will project this out 5 year(s) with a growth rate
of -4.88%.
Estimated Diluted Shares Outstanding: 114.17M.
Step 3: Project Future Stock Price
Using a price ratio of 18.47, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(711.75M ÷ 114.17M) × 18.47 =
$115
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: $115.
Including dividends, total future value: $115.
Discounted at 10% per
year over 5 years → Fair Value:
$71.
