Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
0
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
25.3%.
Starting with 0 and growing at 25.3%
for 5 years, we estimate Free Cash Flow will be
0.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 933.12M.
We will project this out 5 year(s) with a growth rate
of -0.48%.
Estimated Diluted Shares Outstanding: 910.94M.
Step 3: Project Future Stock Price
Using a price ratio of 0.46, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 910.94M) × 0.46 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.97.
Projected over 5 years with a growth rate of
5.93%, dividends add to total shareholder return.
Expected dividends in 5 years:
$5.601304328926678.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $5.6.
Discounted at 10% per
year over 5 years → Fair Value:
$3.
