Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
456.8M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
25.2%.
Starting with 456.8M and growing at 25.2%
for 5 years, we estimate Free Cash Flow will be
1.41B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 141.65M.
We will project this out 5 year(s) with a growth rate
of 5.88%.
Estimated Diluted Shares Outstanding: 188.49M.
Step 3: Project Future Stock Price
Using a price ratio of -13.56, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.41B ÷ 188.49M) × -13.56 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.85.
Projected over 5 years with a growth rate of
-4.54%, dividends add to total shareholder return.
Expected dividends in 5 years:
$8.235601192334025.
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.
