Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
318.8M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
2.21%.
Starting with 318.8M and growing at 2.21%
for 5 years, we estimate Free Cash Flow will be
355.62M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 257.58M.
We will project this out 5 year(s) with a growth rate
of -2.02%.
Estimated Diluted Shares Outstanding: 232.6M.
Step 3: Project Future Stock Price
Using a price ratio of 17.4, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(355.62M ÷ 232.6M) × 17.4 =
$26
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: $26.
Including dividends, total future value: $26.
Discounted at 10% per
year over 5 years → Fair Value:
$16.
