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

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

RYB Education I (RYB)

7.13 -0.21 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 $ 7.13
Diluted Shares Outstanding 29
Cost of Debt
Tax Rate 36.4
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 7.00
Total Debt 0.00
Total Equity 192.51
Total Capital 192.51
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 -159
Equity Value -
Shares Outstanding 27
Equity Value Per Share -

Results Levered DCF RYB Quote RYB Educati