Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.06B
as of Dec 31, 2024.
We will project this out 5 years with a yearly growth
rate of
-39.27%.
Starting with 1.06B and growing at -39.27%
for 5 years, we estimate Free Cash Flow will be
87.55M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.79B.
We will project this out 5 year(s) with a growth rate
of -0.62%.
Estimated Diluted Shares Outstanding: 2.71B.
Step 3: Project Future Stock Price
Using a price ratio of 36.66, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(87.55M ÷ 2.71B) × 36.66 =
$1
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.09.
Projected over 5 years with a growth rate of
6.07%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.5214275046214077.
Step 5: Discount the Projected Stock Price
Projected stock price: $1.
Including dividends, total future value: $1.52.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
