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%)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%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Levered

Alphabet Inc. Quote

Alphabet Inc. (GOOG)

1,029.80 -7.78 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow GOOG Quote Alphabet In

Weighted Average Cost Of Capital GOOG Quote Alphabet In

Share Price $ 1029.8
Diluted Shares Outstanding 693
Cost of Debt
Tax Rate 53.4
After-tax Cost of Debt 3.8
Risk Free Rate
Market Risk Premium
Cost of Equity 11.08
Total Debt 3,969.00
Total Equity 724,979.20
Total Capital 728,948.20
Debt Weighting 0.54
Equity Weighting 99.46
Wacc

Build Up Free Cash Flow GOOG Quote Alphabet In

Terminal Value GOOG Quote Alphabet In

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.1
Free cash flow (t+1) 53,881.70
Terminal Value 758,897.20
Present Value of Terminal Value 448,345.34

Intrinsic Value GOOG Quote Alphabet In

Enterprise Value 587,160
Net Debt -97,902
Equity Value 685,062
Shares Outstanding 704
Equity Value Per Share 973

Results Levered DCF GOOG Quote Alphabet In