Project revenue, EBITDA, net income and free cash flow for the next 5 or 10 years. Growth starts at the same rate the valuation uses and fades to the long-run rate, with margins held at today's level. Bear and bull cases move growth by the company's own revenue volatility. It is a model of what the assumptions imply, not a prediction.
Price updated 06 Nov 2026 14:48; TTM through 30 Jun 2026; TTM financials updated 06 Nov 2026 17:18.
Starts from TTM through 30 Jun 2026 financials in USD and a share price of USD 12.06. Growth begins at 23.3% a year (the valuation's blended assumption) and fades to 2.4% by year 10. Margins held at EBITDA 23.3%, net 18.6%, free cash flow -21.8% of revenue. Bear and bull move starting growth by 6.0 points and long-run growth by 1 point.
Confidence: no second model to compare; trailing-twelve-month data; profit and cash flow steady for 3 years; free cash flow is negative, so the earnings may not be turning into cash.
| Case | Starting growth | Year 10 | Annual growth |
|---|---|---|---|
| Bear | 18.0% | USD 8.87B | 9.4% |
| Base | 24.0% | USD 12.09B | 12.9% |
| Bull | 30.0% | USD 16.30B | 16.3% |
| Year | Growth | Revenue | EBITDA | Net income | Free cash flow | EPS | FCF / share | Dividend / share | Book / share | Implied price |
|---|---|---|---|---|---|---|---|---|---|---|
| TTM through 30 Jun 2026 | – | USD 19.38B | USD 4.52B | USD 3.61B | -USD 4.22B | 0.74 | -0.86 | n/a | n/a | 12.06 |
| Year 1 | 24.0% | USD 24.02B | USD 5.61B | USD 4.47B | -USD 5.23B | 0.91 | -1.07 | n/a | n/a | 15.05 |
| Year 2 | 22.5% | USD 29.42B | USD 6.87B | USD 5.48B | -USD 6.40B | 1.12 | -1.30 | n/a | n/a | 18.57 |
| Year 3 | 18.7% | USD 34.91B | USD 8.15B | USD 6.50B | -USD 7.60B | 1.32 | -1.55 | n/a | n/a | 22.19 |
| Year 4 | 16.3% | USD 40.62B | USD 9.48B | USD 7.56B | -USD 8.84B | 1.54 | -1.80 | n/a | n/a | 26.00 |
| Year 5 | 14.0% | USD 46.32B | USD 10.81B | USD 8.62B | -USD 10.08B | 1.76 | -2.05 | n/a | n/a | 29.85 |
| Year 6 | 11.7% | USD 51.73B | USD 12.08B | USD 9.63B | -USD 11.25B | 1.96 | -2.29 | n/a | n/a | 33.34 |
| Year 7 | 9.4% | USD 56.58B | USD 13.21B | USD 10.53B | -USD 12.31B | 2.15 | -2.51 | n/a | n/a | 36.46 |
| Year 8 | 7.0% | USD 60.57B | USD 14.14B | USD 11.27B | -USD 13.18B | 2.30 | -2.69 | n/a | n/a | 39.03 |
| Year 9 | 4.7% | USD 63.43B | USD 14.81B | USD 11.81B | -USD 13.80B | 2.41 | -2.81 | n/a | n/a | 40.88 |
| Year 10 | 2.4% | USD 64.96B | USD 15.16B | USD 12.09B | -USD 14.13B | 2.46 | -2.88 | n/a | n/a | 41.86 |
EPS and free cash flow per share assume today's share count. Dividends assume today's payout ratio and book value grows with retained earnings. The implied share price follows the valuation models and is not a price target; override growth settings do not change the model fair value. Margins stay at today's level except where the notes say they drift toward their average, so it does not model margin expansion, buybacks, acquisitions or recessions. It is for information and education only and is not investment advice. See the methodology for how the growth rate is blended.