AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)
AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)

Discounted Cash Flow (DCF) Analysis Levered

USA Technologies Inc. Quote

USA Technologie (USAT)

3.96 -0.08 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow USAT Quote USA Technol

Weighted Average Cost Of Capital USAT Quote USA Technol

Share Price $ 3.96
Diluted Shares Outstanding 36
Cost of Debt
Tax Rate -
After-tax Cost of Debt Infinity
Risk Free Rate
Market Risk Premium
Cost of Equity 6.89
Total Debt 1.00
Total Equity 158.40
Total Capital 159.40
Debt Weighting 0.63
Equity Weighting 99.37
Wacc

Build Up Free Cash Flow USAT Quote USA Technol

Terminal Value USAT Quote USA Technol

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.9
Free cash flow (t+1) -23.51
Terminal Value -810.81
Present Value of Terminal Value -580.81

Intrinsic Value USAT Quote USA Technol

Enterprise Value -637
Net Debt -12
Equity Value -625
Shares Outstanding 40
Equity Value Per Share -16

Results Levered DCF USAT Quote USA Technol