Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
142.97M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
22.02%.
Starting with 142.97M and growing at 22.02%
for 5 years, we estimate Free Cash Flow will be
386.72M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 161.96M.
We will project this out 5 year(s) with a growth rate
of 9.98%.
Estimated Diluted Shares Outstanding: 260.59M.
Step 3: Project Future Stock Price
Using a price ratio of -5.64, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(386.72M ÷ 260.59M) × -5.64 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.39.
Projected over 5 years with a growth rate of
3.09%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.104146434028982.
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.
