Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
0
as of Dec 31, 2024.
We will project this out 5 years with a yearly growth
rate of
-3.12%.
Starting with 0 and growing at -3.12%
for 5 years, we estimate Free Cash Flow will be
0.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 38.59B.
We will project this out 5 year(s) with a growth rate
of -1.48%.
Estimated Diluted Shares Outstanding: 35.82B.
Step 3: Project Future Stock Price
Using a price ratio of 501.77, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 35.82B) × 501.77 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.71.
Projected over 5 years with a growth rate of
10.43%, dividends add to total shareholder return.
Expected dividends in 5 years:
$10.956801534399832.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $10.96.
Discounted at 10% per
year over 5 years → Fair Value:
$6.
