AAPL 200.08 +0.73 (+0.37%)MSFT 134.09 +0.28 (+0.21%)FB 187.72 +0.09 (+0.05%)ZNGA 5.87 -0.01 (-0.26%)NVDA 159.35 -0.9 (-0.56%)WBA 52.51 +0.02 (+0.03%)GOOG 1077.28 +2.66 (+0.25%)PIH 5.38 +0.03 (+0.47%)
AAPL 200.08 +0.73 (+0.37%)MSFT 134.09 +0.28 (+0.21%)FB 187.72 +0.09 (+0.05%)ZNGA 5.87 -0.01 (-0.26%)NVDA 159.35 -0.9 (-0.56%)WBA 52.51 +0.02 (+0.03%)GOOG 1077.28 +2.66 (+0.25%)PIH 5.38 +0.03 (+0.47%)

Discounted Cash Flow (DCF) Analysis Levered

Zafgen Inc. Quote

Zafgen Inc. (ZFGN)

1.28 0.01 Healthcare
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow ZFGN Quote Zafgen Inc.

Weighted Average Cost Of Capital ZFGN Quote Zafgen Inc.

Share Price $ 1.28
Diluted Shares Outstanding 13
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity -0.88
Total Debt 3.00
Total Equity 34.56
Total Capital 37.56
Debt Weighting 7.99
Equity Weighting 92.01
Wacc

Build Up Free Cash Flow ZFGN Quote Zafgen Inc.

Terminal Value ZFGN Quote Zafgen Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) -0.4
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value ZFGN Quote Zafgen Inc.

Enterprise Value -
Net Debt -182
Equity Value -
Shares Outstanding 27
Equity Value Per Share -

Results Levered DCF ZFGN Quote Zafgen Inc.