Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
1.24B
as of Jun 30, 2025.
We will project this out 5 years with a yearly growth
rate of
159.09%.
Starting with 1.24B and growing at 159.09%
for 5 years, we estimate Free Cash Flow will be
144.68B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 381.87M.
We will project this out 5 year(s) with a growth rate
of 26.71%.
Estimated Diluted Shares Outstanding: 1.25B.
Step 3: Project Future Stock Price
Using a price ratio of -15.4, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(144.68B ÷ 1.25B) × -15.4 =
n/a
Step 4: Project Future Dividends Paid
Forward dividend per share: $0.17.
Projected over 5 years with a growth rate of
62.27%, dividends add to total shareholder return.
Expected dividends in 5 years:
$2.851113563236903.
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.
