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

Lannett Co Inc Quote

Lannett Co Inc (LCI)

5.65 0.02 Healthcare
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow LCI Quote Lannett Co

Weighted Average Cost Of Capital LCI Quote Lannett Co

Share Price $ 5.65
Diluted Shares Outstanding 29
Cost of Debt
Tax Rate 33.9
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 21.84
Total Debt 1.00
Total Equity 209.05
Total Capital 210.05
Debt Weighting 0.48
Equity Weighting 99.52
Wacc

Build Up Free Cash Flow LCI Quote Lannett Co

Terminal Value LCI Quote Lannett Co

Growth in perpetuity method:
Long term growth rate
WACC (%) 21.8
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value LCI Quote Lannett Co

Enterprise Value -
Net Debt -213
Equity Value -
Shares Outstanding 37
Equity Value Per Share -

Results Levered DCF LCI Quote Lannett Co