Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
334.53M
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
-5.32%.
Starting with 334.53M and growing at -5.32%
for 5 years, we estimate Free Cash Flow will be
254.52M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 69.09M.
We will project this out 5 year(s) with a growth rate
of -2.06%.
Estimated Diluted Shares Outstanding: 62.26M.
Step 3: Project Future Stock Price
Using a price ratio of 8.5, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(254.52M ÷ 62.26M) × 8.5 =
$34
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.7.
Projected over 5 years with a growth rate of
-3.83%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.709353603441372.
Step 5: Discount the Projected Stock Price
Projected stock price: $34.
Including dividends, total future value: $41.71.
Discounted at 10% per
year over 5 years → Fair Value:
$25.
