Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.55B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-4.17%.
Starting with 1.55B and growing at -4.17%
for 5 years, we estimate Free Cash Flow will be
1.26B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 5.38B.
We will project this out 5 year(s) with a growth rate
of -1.61%.
Estimated Diluted Shares Outstanding: 4.96B.
Step 3: Project Future Stock Price
Using a price ratio of -58.56, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.26B ÷ 4.96B) × -58.56 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.54.
Projected over 5 years with a growth rate of
-1.07%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.49567499765994.
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.
