Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-221.7M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -221.7M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-221.7M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 914.73M.
We will project this out 5 year(s) with a growth rate
of 0.14%.
Estimated Diluted Shares Outstanding: 921.15M.
Step 3: Project Future Stock Price
Using a price ratio of -5.81, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-221.7M ÷ 921.15M) × -5.81 =
$1
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.75.
Projected over 5 years with a growth rate of
6.30%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.368822790018404.
Step 5: Discount the Projected Stock Price
Projected stock price: $1.
Including dividends, total future value: $5.37.
Discounted at 10% per
year over 5 years → Fair Value:
$3.
