Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.82B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
186.88%.
Starting with 1.82B and growing at 186.88%
for 5 years, we estimate Free Cash Flow will be
354.61B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.3B.
We will project this out 5 year(s) with a growth rate
of 2.86%.
Estimated Diluted Shares Outstanding: 1.5B.
Step 3: Project Future Stock Price
Using a price ratio of 85.61, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(354.61B ÷ 1.5B) × 85.61 =
$20286
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: $20286.
Including dividends, total future value: $20286.
Discounted at 10% per
year over 5 years → Fair Value:
$12596.
