Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-5.2B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
25.89%.
Starting with -5.2B and growing at 25.89%
for 5 years, we estimate Free Cash Flow will be
-16.43B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 216.34B.
We will project this out 5 year(s) with a growth rate
of -0.01%.
Estimated Diluted Shares Outstanding: 216.23B.
Step 3: Project Future Stock Price
Using a price ratio of -0.64, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-16.43B ÷ 216.23B) × -0.64 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.1.
Projected over 5 years with a growth rate of
24.50%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.8647555996173321.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $0.86.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
