AAPL 190.97 -1.17 (-0.61%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)
AAPL 190.97 -1.17 (-0.61%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Levered

Microsoft Corporation Quote

Microsoft Corpo (MSFT)

117.13 -0.45 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow MSFT Quote Microsoft C

Weighted Average Cost Of Capital MSFT Quote Microsoft C

Share Price $ 117.13
Diluted Shares Outstanding 8013
Cost of Debt
Tax Rate 54.6
After-tax Cost of Debt 3.7
Risk Free Rate
Market Risk Premium
Cost of Equity 11.11
Total Debt 72,242.00
Total Equity 912,911.22
Total Capital 985,153.22
Debt Weighting 7.33
Equity Weighting 92.67
Wacc

Build Up Free Cash Flow MSFT Quote Microsoft C

Terminal Value MSFT Quote Microsoft C

Growth in perpetuity method:
Long term growth rate
WACC (%) 10.7
Free cash flow (t+1) 47,524.50
Terminal Value 709,320.90
Present Value of Terminal Value 426,682.32

Intrinsic Value MSFT Quote Microsoft C

Enterprise Value 574,534
Net Debt -61,526
Equity Value 636,060
Shares Outstanding 7,794
Equity Value Per Share 82

Results Levered DCF MSFT Quote Microsoft C