Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
4.57B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 4.57B and growing at 0%
for 5 years, we estimate Free Cash Flow will be
4.57B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 890.95M.
We will project this out 5 year(s) with a growth rate
of 10.98%.
Estimated Diluted Shares Outstanding: 1.5B.
Step 3: Project Future Stock Price
Using a price ratio of 0.02, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(4.57B ÷ 1.5B) × 0.02 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.9.
Projected over 5 years with a growth rate of
0.56%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.563264846787418.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $4.56.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
