Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
478.3M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
-3.77%.
Starting with 478.3M and growing at -3.77%
for 5 years, we estimate Free Cash Flow will be
394.69M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 53.21M.
We will project this out 5 year(s) with a growth rate
of -1.82%.
Estimated Diluted Shares Outstanding: 48.54M.
Step 3: Project Future Stock Price
Using a price ratio of -31.23, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(394.69M ÷ 48.54M) × -31.23 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $3.85.
Projected over 5 years with a growth rate of
17.76%, dividends add to total shareholder return.
Expected dividends in 5 years:
$28.968447870515703.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: n/a.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
