Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
384.47M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
0%.
Starting with 384.47M and growing at 0%
for 5 years, we estimate Free Cash Flow will be
384.47M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 45.76M.
We will project this out 5 year(s) with a growth rate
of -1.4%.
Estimated Diluted Shares Outstanding: 42.64M.
Step 3: Project Future Stock Price
Using a price ratio of 3.68, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(384.47M ÷ 42.64M) × 3.68 =
$33
Step 4: Project Future Dividends Paid
Forward dividend per share: $1.8.
Projected over 5 years with a growth rate of
n/a, dividends add to total shareholder return.
Expected dividends in 5 years:
$9.
Step 5: Discount the Projected Stock Price
Projected stock price: $33.
Including dividends, total future value: $42.
Discounted at 10% per
year over 5 years → Fair Value:
$26.
