Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.9B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
12.88%.
Starting with 1.9B and growing at 12.88%
for 5 years, we estimate Free Cash Flow will be
3.48B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 536.04M.
We will project this out 5 year(s) with a growth rate
of -0.96%.
Estimated Diluted Shares Outstanding: 510.8M.
Step 3: Project Future Stock Price
Using a price ratio of -154.04, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(3.48B ÷ 510.8M) × -154.04 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.46.
Projected over 5 years with a growth rate of
9.86%, dividends add to total shareholder return.
Expected dividends in 5 years:
$15.55980314303522.
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.
