Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
707M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
12.84%.
Starting with 707M and growing at 12.84%
for 5 years, we estimate Free Cash Flow will be
1.29B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 254.38M.
We will project this out 5 year(s) with a growth rate
of -2.42%.
Estimated Diluted Shares Outstanding: 225.05M.
Step 3: Project Future Stock Price
Using a price ratio of 8.84, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.29B ÷ 225.05M) × 8.84 =
$50
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.37.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.85.
Step 5: Discount the Projected Stock Price
Projected stock price: $50.
Including dividends, total future value: $51.85.
Discounted at 10% per
year over 5 years → Fair Value:
$32.
