Discounted Cash Flow (DCF) Analysis Levered

Hertz Global Holdings Inc

Hertz Global Holdings Inc (HTZ)

0
0 (0%)

Free Cash Flow

Year
A/P
Revenue
Revenue (%)
Operating Cash Flow
Operating Cash Flow (%)
Capital Expenditure
Capital Expenditure (%)
Free Cash Flow

Weighted Average Cost Of Capital

Share price $ -
Beta 2.153
Diluted Shares Outstanding 109.00
Cost of Debt
Tax Rate 546.15
After-tax Cost of Debt -22.31%
Risk-Free Rate
Market Risk Premium
Cost of Equity 19.600
Total Debt 17,089.00
Total Equity -
Total Capital 17,089.00
Debt Weighting 100.00
Equity Weighting 0.00
Wacc

Build Up Free Cash Flow

Year
A/P
Revenue
Operating Cash Flow
Capital Expenditure
Free Cash Flow
WACC
PV LFCF
SUM PV LFCF

Terminal Value

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

Intrinsic Value

Enterprise Value -
Net Debt 16,224.00
Equity Value -
Shares Outstanding 109.00
Equity Value Per Share -