Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
34.47B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-100%.
Starting with 34.47B and growing at -100%
for 5 years, we estimate Free Cash Flow will be
0.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.9B.
We will project this out 5 year(s) with a growth rate
of 0%.
Estimated Diluted Shares Outstanding: 2.9B.
Step 3: Project Future Stock Price
Using a price ratio of 5.74, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 2.9B) × 5.74 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.8.
Projected over 5 years with a growth rate of
-7.08%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.329147169395589.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $3.33.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
