AAPL 188.99 -0.13 (-0.07%)MSFT 128.09 -0.03 (-0.02%)FB 185.32 +0.01 (+0.01%)ZNGA 6.19 -0.01 (-0.16%)NVDA 156.55 +0.3 (+0.19%)WBA 52.27 -0.05 (-0.09%)GOOG 1161.8 -0.53 (-0.05%)PIH 5.82 +0.25 (+4.49%)
AAPL 188.99 -0.13 (-0.07%)MSFT 128.09 -0.03 (-0.02%)FB 185.32 +0.01 (+0.01%)ZNGA 6.19 -0.01 (-0.16%)NVDA 156.55 +0.3 (+0.19%)WBA 52.27 -0.05 (-0.09%)GOOG 1161.8 -0.53 (-0.05%)PIH 5.82 +0.25 (+4.49%)

Discounted Cash Flow (DCF) Analysis Levered

Switch Inc. Class A Quote

Switch Inc. Cla (SWCH)

12.30 -0.02 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow SWCH Quote Switch Inc.

Weighted Average Cost Of Capital SWCH Quote Switch Inc.

Share Price $ 12.3
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 11.26
Total Debt 283.00
Total Equity 381.30
Total Capital 664.30
Debt Weighting 42.60
Equity Weighting 57.40
Wacc

Build Up Free Cash Flow SWCH Quote Switch Inc.

Terminal Value SWCH Quote Switch Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 8.6
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value SWCH Quote Switch Inc.

Enterprise Value -
Net Debt 269
Equity Value -
Shares Outstanding 31
Equity Value Per Share -

Results Levered DCF SWCH Quote Switch Inc.