Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
661M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-7.19%.
Starting with 661M and growing at -7.19%
for 5 years, we estimate Free Cash Flow will be
455.17M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 22.43B.
We will project this out 5 year(s) with a growth rate
of 0.2%.
Estimated Diluted Shares Outstanding: 22.66B.
Step 3: Project Future Stock Price
Using a price ratio of -5.85, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(455.17M ÷ 22.66B) × -5.85 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.44.
Projected over 5 years with a growth rate of
5.83%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.53480567717485.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $1.53.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
