Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
16.7B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
17.94%.
Starting with 16.7B and growing at 17.94%
for 5 years, we estimate Free Cash Flow will be
38.11B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 12.08B.
We will project this out 5 year(s) with a growth rate
of -1.33%.
Estimated Diluted Shares Outstanding: 11.29B.
Step 3: Project Future Stock Price
Using a price ratio of -4.17, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(38.11B ÷ 11.29B) × -4.17 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.06.
Projected over 5 years with a growth rate of
12.11%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.3992382434601873.
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.
