Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
866.87M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
10.56%.
Starting with 866.87M and growing at 10.56%
for 5 years, we estimate Free Cash Flow will be
1.43B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 87.92M.
We will project this out 5 year(s) with a growth rate
of 0.45%.
Estimated Diluted Shares Outstanding: 89.91M.
Step 3: Project Future Stock Price
Using a price ratio of 46.03, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.43B ÷ 89.91M) × 46.03 =
$733
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $733.
Including dividends, total future value: $733.
Discounted at 10% per
year over 5 years → Fair Value:
$455.
