Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
2.99B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
8.33%.
Starting with 2.99B and growing at 8.33%
for 5 years, we estimate Free Cash Flow will be
4.47B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 455M.
We will project this out 5 year(s) with a growth rate
of -5.63%.
Estimated Diluted Shares Outstanding: 340.55M.
Step 3: Project Future Stock Price
Using a price ratio of 10.39, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(4.47B ÷ 340.55M) × 10.39 =
$136
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.82.
Projected over 5 years with a growth rate of
3.64%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.483347144689163.
Step 5: Discount the Projected Stock Price
Projected stock price: $136.
Including dividends, total future value: $140.48.
Discounted at 10% per
year over 5 years → Fair Value:
$87.
