Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.15B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
8.07%.
Starting with 1.15B and growing at 8.07%
for 5 years, we estimate Free Cash Flow will be
1.7B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2B.
We will project this out 5 year(s) with a growth rate
of 3.12%.
Estimated Diluted Shares Outstanding: 2.34B.
Step 3: Project Future Stock Price
Using a price ratio of -6.67, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.7B ÷ 2.34B) × -6.67 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.13.
Projected over 5 years with a growth rate of
3.04%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.7005320051978889.
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.
