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

USA Technologies Inc. Quote

USA Technologie (USAT)

6.03 0.01 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 $ 6.03
Diluted Shares Outstanding 34
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 16.71
Total Debt 2.00
Total Equity 217.08
Total Capital 219.08
Debt Weighting 0.91
Equity Weighting 99.09
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 (%) 16.6
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value USAT Quote USA Technol

Enterprise Value -
Net Debt -9
Equity Value -
Shares Outstanding 36
Equity Value Per Share -

Results Levered DCF USAT Quote USA Technol