Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
7.59B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
10.18%.
Starting with 7.59B and growing at 10.18%
for 5 years, we estimate Free Cash Flow will be
12.32B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.22B.
We will project this out 5 year(s) with a growth rate
of -3.61%.
Estimated Diluted Shares Outstanding: 1.85B.
Step 3: Project Future Stock Price
Using a price ratio of 4.01, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(12.32B ÷ 1.85B) × 4.01 =
$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.
