Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
153.09M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
27.87%.
Starting with 153.09M and growing at 27.87%
for 5 years, we estimate Free Cash Flow will be
523.34M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 168.58M.
We will project this out 5 year(s) with a growth rate
of 23.49%.
Estimated Diluted Shares Outstanding: 484.12M.
Step 3: Project Future Stock Price
Using a price ratio of -59.46, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(523.34M ÷ 484.12M) × -59.46 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.
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.
