Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
235.4M
as of Jun 29, 2025.
We will project this out 5 years with a yearly growth
rate of
22.12%.
Starting with 235.4M and growing at 22.12%
for 5 years, we estimate Free Cash Flow will be
639.35M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 137.83M.
We will project this out 5 year(s) with a growth rate
of 0.04%.
Estimated Diluted Shares Outstanding: 138.11M.
Step 3: Project Future Stock Price
Using a price ratio of 12.91, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(639.35M ÷ 138.11M) × 12.91 =
$59
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: $59.
Including dividends, total future value: $59.
Discounted at 10% per
year over 5 years → Fair Value:
$36.
