Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
850.98M
as of Dec 31, 2024.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 850.98M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
850.98M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 736.89M.
We will project this out 5 year(s) with a growth rate
of 0%.
Estimated Diluted Shares Outstanding: 736.89M.
Step 3: Project Future Stock Price
Using a price ratio of 0.13, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(850.98M ÷ 736.89M) × 0.13 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.56.
Projected over 5 years with a growth rate of
61.79%, dividends add to total shareholder return.
Expected dividends in 5 years:
$25.970110063528544.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $25.97.
Discounted at 10% per
year over 5 years → Fair Value:
$16.
