Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
393.7M
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
18.68%.
Starting with 393.7M and growing at 18.68%
for 5 years, we estimate Free Cash Flow will be
926.95M.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 87.51M.
We will project this out 5 year(s) with a growth rate
of -7.66%.
Estimated Diluted Shares Outstanding: 58.75M.
Step 3: Project Future Stock Price
Using a price ratio of 1.96, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(926.95M ÷ 58.75M) × 1.96 =
$30
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: $30.
Including dividends, total future value: $30.
Discounted at 10% per
year over 5 years → Fair Value:
$18.
