Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
515.7M
as of Aug 3, 2025.
We will project this out 5 years with a yearly growth
rate of
-2.92%.
Starting with 515.7M and growing at -2.92%
for 5 years, we estimate Free Cash Flow will be
444.68M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 48.12M.
We will project this out 5 year(s) with a growth rate
of -5.34%.
Estimated Diluted Shares Outstanding: 36.57M.
Step 3: Project Future Stock Price
Using a price ratio of -2.32, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(444.68M ÷ 36.57M) × -2.32 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.19.
Projected over 5 years with a growth rate of
24.57%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.6453461010909696.
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.
