Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-77.75B
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-26.66%.
Starting with -77.75B and growing at -26.66%
for 5 years, we estimate Free Cash Flow will be
-16.5B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 471.12M.
We will project this out 5 year(s) with a growth rate
of 0%.
Estimated Diluted Shares Outstanding: 471.12M.
Step 3: Project Future Stock Price
Using a price ratio of 0, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-16.5B ÷ 471.12M) × 0 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.33.
Projected over 5 years with a growth rate of
8.59%, dividends add to total shareholder return.
Expected dividends in 5 years:
$8.171395444026803.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $8.17.
Discounted at 10% per
year over 5 years → Fair Value:
$5.
