AAPL 172.03 +0.12 (+0.07%)MSFT 107.14 +0.57 (+0.53%)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 172.03 +0.12 (+0.07%)MSFT 107.14 +0.57 (+0.53%)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

Seaboard Corporation Quote

Seaboard Corpor (SEB)

3,772.00 0.31 Industrials
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow SEB Quote Seaboard Co

Weighted Average Cost Of Capital SEB Quote Seaboard Co

Share Price $ 3772
Diluted Shares Outstanding 1
Cost of Debt
Tax Rate 42.2
After-tax Cost of Debt 3.6
Risk Free Rate
Market Risk Premium
Cost of Equity 9.30
Total Debt 482.00
Total Equity 3,772.00
Total Capital 4,254.00
Debt Weighting 11.33
Equity Weighting 88.67
Wacc

Build Up Free Cash Flow SEB Quote Seaboard Co

Terminal Value SEB Quote Seaboard Co

Growth in perpetuity method:
Long term growth rate
WACC (%) 8.8
Free cash flow (t+1) 149.68
Terminal Value 3,118.25
Present Value of Terminal Value 2,045.34

Intrinsic Value SEB Quote Seaboard Co

Enterprise Value 2,648
Net Debt -1,210
Equity Value 3,858
Shares Outstanding 1
Equity Value Per Share 3,858

Results Levered DCF SEB Quote Seaboard Co