Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-1.02B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -1.02B and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-1.02B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 591.43M.
We will project this out 5 year(s) with a growth rate
of 1.6%.
Estimated Diluted Shares Outstanding: 640.28M.
Step 3: Project Future Stock Price
Using a price ratio of -39.93, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-1.02B ÷ 640.28M) × -39.93 =
$63
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.26.
Projected over 5 years with a growth rate of
5.59%, dividends add to total shareholder return.
Expected dividends in 5 years:
$12.945994500162417.
Step 5: Discount the Projected Stock Price
Projected stock price: $63.
Including dividends, total future value: $75.95.
Discounted at 10% per
year over 5 years → Fair Value:
$47.
