Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
128.7B
as of May 31, 2025.
We will project this out 5 years with a yearly growth
rate of
433.85%.
Starting with 128.7B and growing at 433.85%
for 5 years, we estimate Free Cash Flow will be
558,048.4B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 15.95M.
We will project this out 5 year(s) with a growth rate
of 8.34%.
Estimated Diluted Shares Outstanding: 23.81M.
Step 3: Project Future Stock Price
Using a price ratio of 4.11, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(558,048.4B ÷ 23.81M) × 4.11 =
$96329622
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$0.
Step 5: Discount the Projected Stock Price
Projected stock price: $96329622.
Including dividends, total future value: $96329622.
Discounted at 10% per
year over 5 years → Fair Value:
$59813116.
