Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-9.14B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-14.72%.
Starting with -9.14B and growing at -14.72%
for 5 years, we estimate Free Cash Flow will be
-4.12B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 3.2B.
We will project this out 5 year(s) with a growth rate
of -4.76%.
Estimated Diluted Shares Outstanding: 2.51B.
Step 3: Project Future Stock Price
Using a price ratio of 10.43, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-4.12B ÷ 2.51B) × 10.43 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.05.
Projected over 5 years with a growth rate of
0.49%, dividends add to total shareholder return.
Expected dividends in 5 years:
$10.376024318801472.
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.
