Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
-4.43B
as of Dec 31, 2024.
We will project this out 5 years with a yearly growth
rate of
-7.84%.
Starting with -4.43B and growing at -7.84%
for 5 years, we estimate Free Cash Flow will be
-2.95B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.04B.
We will project this out 5 year(s) with a growth rate
of 0.2%.
Estimated Diluted Shares Outstanding: 1.05B.
Step 3: Project Future Stock Price
Using a price ratio of 1.57, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(-2.95B ÷ 1.05B) × 1.57 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.88.
Projected over 5 years with a growth rate of
4.21%, dividends add to total shareholder return.
Expected dividends in 5 years:
$4.877824449651565.
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.
