AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)
AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Levered

Bitauto Holdings Limited American Depositary Shares (each representing one) Quote

Bitauto Holding (BITA)

15.45 -0.61 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow BITA Quote Bitauto Hol

Weighted Average Cost Of Capital BITA Quote Bitauto Hol

Share Price $ 15.45
Diluted Shares Outstanding 58
Cost of Debt
Tax Rate -31.7
After-tax Cost of Debt 7.1
Risk Free Rate
Market Risk Premium
Cost of Equity 26.12
Total Debt 8,394.00
Total Equity 1,081.50
Total Capital 9,475.50
Debt Weighting 88.59
Equity Weighting 11.41
Wacc

Build Up Free Cash Flow BITA Quote Bitauto Hol

Terminal Value BITA Quote Bitauto Hol

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.4
Free cash flow (t+1) -6,154.78
Terminal Value -181,023.01
Present Value of Terminal Value -126,681.26

Intrinsic Value BITA Quote Bitauto Hol

Enterprise Value -137,790
Net Debt -1,161
Equity Value -136,629
Shares Outstanding 70
Equity Value Per Share -1,952

Results Levered DCF BITA Quote Bitauto Hol