Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
281.11M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
19.39%.
Starting with 281.11M and growing at 19.39%
for 5 years, we estimate Free Cash Flow will be
681.89M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 77.58M.
We will project this out 5 year(s) with a growth rate
of 47.78%.
Estimated Diluted Shares Outstanding: 546.79M.
Step 3: Project Future Stock Price
Using a price ratio of -99.1, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(681.89M ÷ 546.79M) × -99.1 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.7.
Projected over 5 years with a growth rate of
1.89%, dividends add to total shareholder return.
Expected dividends in 5 years:
$8.907335925304777.
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.
