Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
5.55B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
26.05%.
Starting with 5.55B and growing at 26.05%
for 5 years, we estimate Free Cash Flow will be
17.65B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 8.41B.
We will project this out 5 year(s) with a growth rate
of 8.75%.
Estimated Diluted Shares Outstanding: 12.8B.
Step 3: Project Future Stock Price
Using a price ratio of 13.57, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(17.65B ÷ 12.8B) × 13.57 =
$18
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
-8.86%, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $18.
Including dividends, total future value: $18.
Discounted at 10% per
year over 5 years → Fair Value:
$11.
