Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
563.7M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
3.93%.
Starting with 563.7M and growing at 3.93%
for 5 years, we estimate Free Cash Flow will be
683.52M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 54.32M.
We will project this out 5 year(s) with a growth rate
of -2.29%.
Estimated Diluted Shares Outstanding: 48.38M.
Step 3: Project Future Stock Price
Using a price ratio of 16.51, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(683.52M ÷ 48.38M) × 16.51 =
$233
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: $233.
Including dividends, total future value: $233.
Discounted at 10% per
year over 5 years → Fair Value:
$144.
