AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)
AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Levered

Ford Motor Company Quote

Ford Motor Comp (F)

7.64 -0.18 Consumer Cyclical
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow F Quote Ford Motor

Weighted Average Cost Of Capital F Quote Ford Motor

Share Price $ 7.64
Diluted Shares Outstanding 4002
Cost of Debt
Tax Rate 6.7
After-tax Cost of Debt 4.1
Risk Free Rate
Market Risk Premium
Cost of Equity 11.02
Total Debt 102,666.00
Total Equity 30,544.72
Total Capital 133,210.72
Debt Weighting 77.07
Equity Weighting 22.93
Wacc

Build Up Free Cash Flow F Quote Ford Motor

Terminal Value F Quote Ford Motor

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.4
Free cash flow (t+1) 10,288.35
Terminal Value 428,681.20
Present Value of Terminal Value 314,359.29

Intrinsic Value F Quote Ford Motor

Enterprise Value 354,143
Net Debt 63,739
Equity Value 290,404
Shares Outstanding 3,998
Equity Value Per Share 73

Results Levered DCF F Quote Ford Motor