Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
672.66M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
27.84%.
Starting with 672.66M and growing at 27.84%
for 5 years, we estimate Free Cash Flow will be
2.3B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 77.52M.
We will project this out 5 year(s) with a growth rate
of 3.68%.
Estimated Diluted Shares Outstanding: 92.87M.
Step 3: Project Future Stock Price
Using a price ratio of 5889.68, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(2.3B ÷ 92.87M) × 5889.68 =
$145659
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: $145659.
Including dividends, total future value: $145659.
Discounted at 10% per
year over 5 years → Fair Value:
$90442.
