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
9.36%.
Starting with 0 and growing at 9.36%
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 3.82B.
We will project this out 5 year(s) with a growth rate
of 5.89%.
Estimated Diluted Shares Outstanding: 5.08B.
Step 3: Project Future Stock Price
Using a price ratio of 12.83, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(0 ÷ 5.08B) × 12.83 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.45.
Projected over 5 years with a growth rate of
1.30%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.3238395110151178.
Step 5: Discount the Projected Stock Price
Projected stock price: n/a.
Including dividends, total future value: $2.32.
Discounted at 10% per
year over 5 years → Fair Value:
$1.
