Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
627.6M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
-1.51%.
Starting with 627.6M and growing at -1.51%
for 5 years, we estimate Free Cash Flow will be
581.63M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.65B.
We will project this out 5 year(s) with a growth rate
of -0.74%.
Estimated Diluted Shares Outstanding: 1.59B.
Step 3: Project Future Stock Price
Using a price ratio of -5.55, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(581.63M ÷ 1.59B) × -5.55 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.08.
Projected over 5 years with a growth rate of
12.81%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.5406659125304993.
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.
