Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-3.97B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
17.84%.
Starting with -3.97B and growing at 17.84%
for 5 years, we estimate Free Cash Flow will be
-9.03B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.43B.
We will project this out 5 year(s) with a growth rate
of -0.01%.
Estimated Diluted Shares Outstanding: 2.43B.
Step 3: Project Future Stock Price
Using a price ratio of 15.3, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-9.03B ÷ 2.43B) × 15.3 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $3.57.
Projected over 5 years with a growth rate of
12.32%, dividends add to total shareholder return.
Expected dividends in 5 years:
$23.866072600523186.
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.
