Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
10.13B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-7.6%.
Starting with 10.13B and growing at -7.6%
for 5 years, we estimate Free Cash Flow will be
6.82B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 3.91B.
We will project this out 5 year(s) with a growth rate
of 0.08%.
Estimated Diluted Shares Outstanding: 3.92B.
Step 3: Project Future Stock Price
Using a price ratio of -179.24, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(6.82B ÷ 3.92B) × -179.24 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.75.
Projected over 5 years with a growth rate of
31.95%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.499887589666108.
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.
