Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
285.86B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
35.86%.
Starting with 285.86B and growing at 35.86%
for 5 years, we estimate Free Cash Flow will be
1,323.1B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 735.65M.
We will project this out 5 year(s) with a growth rate
of -1.47%.
Estimated Diluted Shares Outstanding: 683.15M.
Step 3: Project Future Stock Price
Using a price ratio of -7.79, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1,323.1B ÷ 683.15M) × -7.79 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.21.
Projected over 5 years with a growth rate of
2.43%, dividends add to total shareholder return.
Expected dividends in 5 years:
$1.1149547212245585.
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.
