Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-579.74M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -579.74M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-579.74M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 266.38M.
We will project this out 5 year(s) with a growth rate
of 25.18%.
Estimated Diluted Shares Outstanding: 818.79M.
Step 3: Project Future Stock Price
Using a price ratio of 2.62, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-579.74M ÷ 818.79M) × 2.62 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.65.
Projected over 5 years with a growth rate of
-0.51%, dividends add to total shareholder return.
Expected dividends in 5 years:
$8.145214499978287.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $6.15.
Discounted at 10% per
year over 5 years → Fair Value:
$3.
