Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
4.92B
as of Jun 29, 2025.
We will project this out 5 years with a yearly growth
rate of
130.24%.
Starting with 4.92B and growing at 130.24%
for 5 years, we estimate Free Cash Flow will be
318.04B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 6.91M.
We will project this out 5 year(s) with a growth rate
of -4.1%.
Estimated Diluted Shares Outstanding: 5.61M.
Step 3: Project Future Stock Price
Using a price ratio of 14.4, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(318.04B ÷ 5.61M) × 14.4 =
$816656
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: $816656.
Including dividends, total future value: $816656.
Discounted at 10% per
year over 5 years → Fair Value:
$507079.
