Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
542.85M
as of Jun 28, 2025.
We will project this out 5 years with a yearly growth
rate of
18.6%.
Starting with 542.85M and growing at 18.6%
for 5 years, we estimate Free Cash Flow will be
1.27B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 19.74M.
We will project this out 5 year(s) with a growth rate
of -1.43%.
Estimated Diluted Shares Outstanding: 18.37M.
Step 3: Project Future Stock Price
Using a price ratio of -19.46, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(1.27B ÷ 18.37M) × -19.46 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $3.24.
Projected over 5 years with a growth rate of
2.53%, dividends add to total shareholder return.
Expected dividends in 5 years:
$17.24417445995181.
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.
