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

Internet Initiative Japan Inc. Quote

Internet Initia (IIJI)

11.54 -0.11 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow IIJI Quote Internet In

Weighted Average Cost Of Capital IIJI Quote Internet In

Share Price $ 11.54
Diluted Shares Outstanding 92
Cost of Debt
Tax Rate 41.6
After-tax Cost of Debt 3.3
Risk Free Rate
Market Risk Premium
Cost of Equity 5.93
Total Debt 8,500.00
Total Equity 1,061.68
Total Capital 9,561.68
Debt Weighting 88.90
Equity Weighting 11.10
Wacc

Build Up Free Cash Flow IIJI Quote Internet In

Terminal Value IIJI Quote Internet In

Growth in perpetuity method:
Long term growth rate
WACC (%) 5.1
Free cash flow (t+1) 3,244.16
Terminal Value 294,923.93
Present Value of Terminal Value 229,983.37

Intrinsic Value IIJI Quote Internet In

Enterprise Value 241,014
Net Debt -13,459
Equity Value 254,473
Shares Outstanding 92
Equity Value Per Share 2,766

Results Levered DCF IIJI Quote Internet In