AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)
AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Levered

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

Free Cash Flow APOPW Quote Cellect Bio

Weighted Average Cost Of Capital APOPW Quote Cellect Bio

Share Price $ 2.2
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 20.51
Total Debt 0.00
Total Equity 0.00
Total Capital 0.00
Debt Weighting 0.00
Equity Weighting 0.00
Wacc

Build Up Free Cash Flow APOPW Quote Cellect Bio

Terminal Value APOPW Quote Cellect Bio

Growth in perpetuity method:
Long term growth rate
WACC (%) -
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value APOPW Quote Cellect Bio

Enterprise Value -
Net Debt -
Equity Value -
Shares Outstanding -
Equity Value Per Share -

Results Levered DCF APOPW Quote Cellect Bio