Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
124.94M
as of Mar 27, 2025.
We will project this out 5 years with a yearly growth
rate of
78.4%.
Starting with 124.94M and growing at 78.4%
for 5 years, we estimate Free Cash Flow will be
2.26B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 107.69M.
We will project this out 5 year(s) with a growth rate
of 0.63%.
Estimated Diluted Shares Outstanding: 111.13M.
Step 3: Project Future Stock Price
Using a price ratio of 38.07, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(2.26B ÷ 111.13M) × 38.07 =
$773
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $773.
Including dividends, total future value: $773.
Discounted at 10% per
year over 5 years → Fair Value:
$479.
