AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)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%)MSFT 117.13 -0.45 (-0.38%)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

Mettler-Toledo International Inc. Quote

Mettler-Toledo (MTD)

702.09 -2.25 Healthcare
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow MTD Quote Mettler-Tol

Weighted Average Cost Of Capital MTD Quote Mettler-Tol

Share Price $ 702.09
Diluted Shares Outstanding 27
Cost of Debt
Tax Rate 21.3
After-tax Cost of Debt 3.7
Risk Free Rate
Market Risk Premium
Cost of Equity 11.90
Total Debt 985.00
Total Equity 18,254.34
Total Capital 19,239.34
Debt Weighting 5.12
Equity Weighting 94.88
Wacc

Build Up Free Cash Flow MTD Quote Mettler-Tol

Terminal Value MTD Quote Mettler-Tol

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.5
Free cash flow (t+1) 522.60
Terminal Value 6,968.03
Present Value of Terminal Value 4,043.29

Intrinsic Value MTD Quote Mettler-Tol

Enterprise Value 5,713
Net Debt 807
Equity Value 4,906
Shares Outstanding 26
Equity Value Per Share 189

Results Levered DCF MTD Quote Mettler-Tol