Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-156,774.9B
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with -156,774.9B and growing at 0%
for 5 years, we estimate Free Cash Flow will be
-156,774.9B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.33B.
We will project this out 5 year(s) with a growth rate
of -52.18%.
Estimated Diluted Shares Outstanding: 58.35M.
Step 3: Project Future Stock Price
Using a price ratio of 0, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-156,774.9B ÷ 58.35M) × 0 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.1.
Projected over 5 years with a growth rate of
16.47%, dividends add to total shareholder return.
Expected dividends in 5 years:
$8.051890833954856.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $8.05.
Discounted at 10% per
year over 5 years → Fair Value:
$4.
