Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
3.29B
as of Dec 31, 2024.
We will project this out 5 years with a yearly growth
rate of
70.83%.
Starting with 3.29B and growing at 70.83%
for 5 years, we estimate Free Cash Flow will be
47.87B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 1.83B.
We will project this out 5 year(s) with a growth rate
of 0.04%.
Estimated Diluted Shares Outstanding: 1.83B.
Step 3: Project Future Stock Price
Using a price ratio of -10.74, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(47.87B ÷ 1.83B) × -10.74 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.45.
Projected over 5 years with a growth rate of
16.82%, dividends add to total shareholder return.
Expected dividends in 5 years:
$3.318757522846144.
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.
