AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)
AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)

Discounted Cash Flow (DCF) Analysis Levered

Nokia Corporation Sponsored American Depositary Shares Quote

Nokia Corporati (NOK)

5.81 -0.03 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow NOK Quote Nokia Corpo

Weighted Average Cost Of Capital NOK Quote Nokia Corpo

Share Price $ 5.81
Diluted Shares Outstanding 3949
Cost of Debt
Tax Rate -192.9
After-tax Cost of Debt -12.0
Risk Free Rate
Market Risk Premium
Cost of Equity 5.03
Total Debt 3,457.00
Total Equity 32,838.12
Total Capital 36,295.12
Debt Weighting 9.52
Equity Weighting 90.48
Wacc

Build Up Free Cash Flow NOK Quote Nokia Corpo

Terminal Value NOK Quote Nokia Corpo

Growth in perpetuity method:
Long term growth rate
WACC (%) 5.0
Free cash flow (t+1) 568.95
Terminal Value 56,895.06
Present Value of Terminal Value 44,578.77

Intrinsic Value NOK Quote Nokia Corpo

Enterprise Value 46,218
Net Debt -5,125
Equity Value 51,343
Shares Outstanding 5,652
Equity Value Per Share 9

Results Levered DCF NOK Quote Nokia Corpo