AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)
AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Levered

RYB Education Inc. American depositary shares each representing one Class A Quote

RYB Education I (RYB)

5.98 0.04 Consumer Defensive
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow RYB Quote RYB Educati

Weighted Average Cost Of Capital RYB Quote RYB Educati

Share Price $ 5.98
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate 12.5
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 7.00
Total Debt 0.00
Total Equity 173.42
Total Capital 173.42
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow RYB Quote RYB Educati

Terminal Value RYB Quote RYB Educati

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.0
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value RYB Quote RYB Educati

Enterprise Value -
Net Debt -46
Equity Value -
Shares Outstanding 29
Equity Value Per Share -

Results Levered DCF RYB Quote RYB Educati