Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
34.91M
as of Jun 26, 2025.
We will project this out 5 years with a yearly growth
rate of
78.4%.
Starting with 34.91M and growing at 78.4%
for 5 years, we estimate Free Cash Flow will be
630.88M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 107.69M.
We will project this out 5 year(s) with a growth rate
of 0.63%.
Estimated Diluted Shares Outstanding: 111.13M.
Step 3: Project Future Stock Price
Using a price ratio of 47.94, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(630.88M ÷ 111.13M) × 47.94 =
$272
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: $272.
Including dividends, total future value: $272.
Discounted at 10% per
year over 5 years → Fair Value:
$168.
