Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
163.72B
as of Mar 30, 2025.
We will project this out 5 years with a yearly growth
rate of
33.38%.
Starting with 163.72B and growing at 33.38%
for 5 years, we estimate Free Cash Flow will be
691.11B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.15B.
We will project this out 5 year(s) with a growth rate
of 14.32%.
Estimated Diluted Shares Outstanding: 2.24B.
Step 3: Project Future Stock Price
Using a price ratio of -0.01, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(691.11B ÷ 2.24B) × -0.01 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.55.
Projected over 5 years with a growth rate of
-0.51%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.7150714999927623.
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.
