Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
281.5M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
1.07%.
Starting with 281.5M and growing at 1.07%
for 5 years, we estimate Free Cash Flow will be
296.89M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 122.68M.
We will project this out 5 year(s) with a growth rate
of 3.46%.
Estimated Diluted Shares Outstanding: 145.43M.
Step 3: Project Future Stock Price
Using a price ratio of -440, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(296.89M ÷ 145.43M) × -440 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.1.
Projected over 5 years with a growth rate of
-5.59%, dividends add to total shareholder return.
Expected dividends in 5 years:
$9.093567464648286.
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.
