Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
0
as of Mar 31, 2025.
We will project this out 5 years with a yearly growth
rate of
0.74%.
Starting with 0 and growing at 0.74%
for 5 years, we estimate Free Cash Flow will be
0.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 63.61M.
We will project this out 5 year(s) with a growth rate
of -0.84%.
Estimated Diluted Shares Outstanding: 60.99M.
Step 3: Project Future Stock Price
Using a price ratio of 0.92, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 60.99M) × 0.92 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $10.18.
Projected over 5 years with a growth rate of
12.39%, dividends add to total shareholder return.
Expected dividends in 5 years:
$68.16115804078262.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $68.16.
Discounted at 10% per
year over 5 years → Fair Value:
$42.
