Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
282.59M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 282.59M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
282.59M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 114.31M.
We will project this out 5 year(s) with a growth rate
of 3.01%.
Estimated Diluted Shares Outstanding: 132.59M.
Step 3: Project Future Stock Price
Using a price ratio of 6.25, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(282.59M ÷ 132.59M) × 6.25 =
$13
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.79.
Projected over 5 years with a growth rate of
30.60%, dividends add to total shareholder return.
Expected dividends in 5 years:
$7.699367295351145.
Step 5: Discount the Projected Stock Price
Projected stock price: $13.
Including dividends, total future value: $20.7.
Discounted at 10% per
year over 5 years → Fair Value:
$12.
