Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-2.17B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -2.17B and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-2.17B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.2B.
We will project this out 5 year(s) with a growth rate
of 32.39%.
Estimated Diluted Shares Outstanding: 8.94B.
Step 3: Project Future Stock Price
Using a price ratio of -6.93, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-2.17B ÷ 8.94B) × -6.93 =
$1
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.11.
Projected over 5 years with a growth rate of
-27.31%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.24777036558661755.
Step 5: Discount the Projected Stock Price
Projected stock price: $1.
Including dividends, total future value: $1.25.
Discounted at 10% per
year over 5 years → Fair Value:
n/a.
