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