Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
6.75B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-25.81%.
Starting with 6.75B and growing at -25.81%
for 5 years, we estimate Free Cash Flow will be
1.52B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.06B.
We will project this out 5 year(s) with a growth rate
of 37.83%.
Estimated Diluted Shares Outstanding: 5.25B.
Step 3: Project Future Stock Price
Using a price ratio of 0.41, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.52B ÷ 5.25B) × 0.41 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.14.
Projected over 5 years with a growth rate of
-19.78%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.285348914398681.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $3.29.
Discounted at 10% per
year over 5 years → Fair Value:
$2.
