AAPL 186.61 +0.12 (+0.06%)MSFT 126.9 +0.03 (+0.02%)FB 184.76 +0.03 (+0.02%)ZNGA 6.17 0 (+0.08%)NVDA 155.05 -0.2 (-0.13%)WBA 52.73 +0.06 (+0.11%)GOOG 1148.79 -1.09 (-0.09%)PIH 5.7 -0.12 (-2.06%)
AAPL 186.61 +0.12 (+0.06%)MSFT 126.9 +0.03 (+0.02%)FB 184.76 +0.03 (+0.02%)ZNGA 6.17 0 (+0.08%)NVDA 155.05 -0.2 (-0.13%)WBA 52.73 +0.06 (+0.11%)GOOG 1148.79 -1.09 (-0.09%)PIH 5.7 -0.12 (-2.06%)

Discounted Cash Flow (DCF) Analysis Levered

GTx Inc. Quote

GTx Inc. (GTXI)

1.04 0 Healthcare
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow GTXI Quote GTx Inc.

Weighted Average Cost Of Capital GTXI Quote GTx Inc.

Share Price $ 1.04
Diluted Shares Outstanding 6
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 22.95
Total Debt 0.00
Total Equity 15.60
Total Capital 15.60
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow GTXI Quote GTx Inc.

Terminal Value GTXI Quote GTx Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 22.9
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value GTXI Quote GTx Inc.

Enterprise Value -
Net Debt -29
Equity Value -
Shares Outstanding 15
Equity Value Per Share -

Results Levered DCF GTXI Quote GTx Inc.