AAPL 195.95 -0.4 (-0.20%)MSFT 133.45 +0.52 (+0.39%)FB 188.78 +0.08 (+0.04%)ZNGA 5.91 -0.04 (-0.59%)NVDA 151.96 -0.17 (-0.11%)WBA 53.16 +0.06 (+0.12%)GOOG 1086.06 +0.02 (+0.00%)PIH 5.3 0 (0.00%)
AAPL 195.95 -0.4 (-0.20%)MSFT 133.45 +0.52 (+0.39%)FB 188.78 +0.08 (+0.04%)ZNGA 5.91 -0.04 (-0.59%)NVDA 151.96 -0.17 (-0.11%)WBA 53.16 +0.06 (+0.12%)GOOG 1086.06 +0.02 (+0.00%)PIH 5.3 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Levered

Ford Motor Company Quote

Ford Motor Comp (F)

9.86 -0.02 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 $ 9.86
Diluted Shares Outstanding 4087
Cost of Debt
Tax Rate 28.1
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 10.83
Total Debt 89,856.00
Total Equity 39,459.72
Total Capital 129,315.72
Debt Weighting 69.49
Equity Weighting 30.51
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 (%) 6.8
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value F Quote Ford Motor

Enterprise Value -
Net Debt 54,680
Equity Value -
Shares Outstanding 4,002
Equity Value Per Share -

Results Levered DCF F Quote Ford Motor