Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-563M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -563M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-563M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 777.62M.
We will project this out 5 year(s) with a growth rate
of 1.15%.
Estimated Diluted Shares Outstanding: 823.38M.
Step 3: Project Future Stock Price
Using a price ratio of -9.76, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-563M ÷ 823.38M) × -9.76 =
$6
Step 4: Project Future Dividends Paid
Forward dividend per share: $5.24.
Projected over 5 years with a growth rate of
-3.75%, dividends add to total shareholder return.
Expected dividends in 5 years:
$23.812398221535744.
Step 5: Discount the Projected Stock Price
Projected stock price: $6.
Including dividends, total future value: $29.81.
Discounted at 10% per
year over 5 years → Fair Value:
$18.
