Step 1: Project Free Cash Flow
The most recent Free Cash Flow (TTM) value is
588.63K
as of Sep 30, 2024.
We will project this out 5 years with a yearly growth
rate of
852.69%.
Starting with 588.63K and growing at 852.69%
for 5 years, we estimate Free Cash Flow will be
46.2B.
Step 2: Project Future Diluted Shares Outstanding
The most recent Diluted Shares Outstanding value is 11.93M.
We will project this out 5 year(s) with a growth rate
of 51.8%.
Estimated Diluted Shares Outstanding: 96.17M.
Step 3: Project Future Stock Price
Using a price ratio of 7.11, formula: (Future Free Cash Flow ÷ Future Diluted Shares Outstanding)
× Price Ratio
(46.2B ÷ 96.17M) × 7.11 =
$3415
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: $3415.
Including dividends, total future value: $3415.
Discounted at 10% per
year over 5 years → Fair Value:
$2120.
