Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
917M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 917M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
917M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 123.77M.
We will project this out 5 year(s) with a growth rate
of 0.65%.
Estimated Diluted Shares Outstanding: 127.85M.
Step 3: Project Future Stock Price
Using a price ratio of 56.94, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(917M ÷ 127.85M) × 56.94 =
$408
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.17.
Projected over 5 years with a growth rate of
-2.28%, dividends add to total shareholder return.
Expected dividends in 5 years:
$10.242085192795457.
Step 5: Discount the Projected Stock Price
Projected stock price: $408.
Including dividends, total future value: $418.24.
Discounted at 10% per
year over 5 years → Fair Value:
$259.
