Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
247M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
12.91%.
Starting with 247M and growing at 12.91%
for 5 years, we estimate Free Cash Flow will be
453.27M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 46.76M.
We will project this out 5 year(s) with a growth rate
of 0.93%.
Estimated Diluted Shares Outstanding: 48.98M.
Step 3: Project Future Stock Price
Using a price ratio of 30.75, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(453.27M ÷ 48.98M) × 30.75 =
$284
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: $284.
Including dividends, total future value: $284.
Discounted at 10% per
year over 5 years → Fair Value:
$176.
