Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
348M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
26.91%.
Starting with 348M and growing at 26.91%
for 5 years, we estimate Free Cash Flow will be
1.15B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 53.2M.
We will project this out 5 year(s) with a growth rate
of -1.08%.
Estimated Diluted Shares Outstanding: 50.39M.
Step 3: Project Future Stock Price
Using a price ratio of -26.79, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.15B ÷ 50.39M) × -26.79 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.19.
Projected over 5 years with a growth rate of
-1.02%, dividends add to total shareholder return.
Expected dividends in 5 years:
$10.672907435284712.
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.
