Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
19,933B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
32.64%.
Starting with 19,933B and growing at 32.64%
for 5 years, we estimate Free Cash Flow will be
81,836.2B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 2.02B.
We will project this out 5 year(s) with a growth rate
of 0%.
Estimated Diluted Shares Outstanding: 2.02B.
Step 3: Project Future Stock Price
Using a price ratio of 0, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(81,836.2B ÷ 2.02B) × 0 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.5.
Projected over 5 years with a growth rate of
8.03%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.0325009730993613.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $3.03.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
