Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
797.25K
as of Dec 31, 2024.
We will project this out 5 years with a yearly growth
rate of
852.69%.
Starting with 797.25K and growing at 852.69%
for 5 years, we estimate Free Cash Flow will be
62.57B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 11.93M.
We will project this out 5 year(s) with a growth rate
of 51.8%.
Estimated Diluted Shares Outstanding: 96.17M.
Step 3: Project Future Stock Price
Using a price ratio of 6.13, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(62.57B ÷ 96.17M) × 6.13 =
$3988
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $3988.
Including dividends, total future value: $3988.
Discounted at 10% per
year over 5 years → Fair Value:
$2476.
