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

Internet Initiative Japan Inc. Quote

Internet Initia (IIJI)

9.93 0 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 $ 9.93
Diluted Shares Outstanding 89
Cost of Debt
Tax Rate 34.8
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 8.36
Total Debt 0.00
Total Equity 913.56
Total Capital 913.56
Debt Weighting 0.00
Equity Weighting 100.00
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 (%) 8.4
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value IIJI Quote Internet In

Enterprise Value -
Net Debt -19,569
Equity Value -
Shares Outstanding 92
Equity Value Per Share -

Results Levered DCF IIJI Quote Internet In