AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)
AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Levered

Advanced Micro Devices Inc. Quote

Advanced Micro (AMD)

26.37 -0.02 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow AMD Quote Advanced Mi

Weighted Average Cost Of Capital AMD Quote Advanced Mi

Share Price $ 26.37
Diluted Shares Outstanding 783
Cost of Debt
Tax Rate 37.7
After-tax Cost of Debt 4.9
Risk Free Rate
Market Risk Premium
Cost of Equity 24.48
Total Debt 1,114.00
Total Equity 27,398.43
Total Capital 28,512.43
Debt Weighting 3.91
Equity Weighting 96.09
Wacc

Build Up Free Cash Flow AMD Quote Advanced Mi

Terminal Value AMD Quote Advanced Mi

Growth in perpetuity method:
Long term growth rate
WACC (%) 23.7
Free cash flow (t+1) -152.97
Terminal Value -776.52
Present Value of Terminal Value -268.11

Intrinsic Value AMD Quote Advanced Mi

Enterprise Value -656
Net Debt -42
Equity Value -614
Shares Outstanding 1,039
Equity Value Per Share -1

Results Levered DCF AMD Quote Advanced Mi