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
-7.61%.
Starting with 0 and growing at -7.61%
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 3.86B.
We will project this out 5 year(s) with a growth rate
of -1.09%.
Estimated Diluted Shares Outstanding: 3.65B.
Step 3: Project Future Stock Price
Using a price ratio of 0.34, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 3.65B) × 0.34 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $2.13.
Projected over 5 years with a growth rate of
7.44%, dividends add to total shareholder return.
Expected dividends in 5 years:
$12.742792373525655.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $12.74.
Discounted at 10% per
year over 5 years → Fair Value:
$7.
