Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
6.13B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
26.92%.
Starting with 6.13B and growing at 26.92%
for 5 years, we estimate Free Cash Flow will be
20.18B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.55B.
We will project this out 5 year(s) with a growth rate
of -1.49%.
Estimated Diluted Shares Outstanding: 1.44B.
Step 3: Project Future Stock Price
Using a price ratio of 2.8, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(20.18B ÷ 1.44B) × 2.8 =
$39
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.7.
Projected over 5 years with a growth rate of
-5.59%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.361459376143851.
Step 5: Discount the Projected Stock Price
Projected stock price: $39.
Including dividends, total future value: $46.36.
Discounted at 10% per
year over 5 years → Fair Value:
$28.
