AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)
AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Levered

Zynga Inc. Quote

Zynga Inc. (ZNGA)

3.95 0.07 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow ZNGA Quote Zynga Inc.

Weighted Average Cost Of Capital ZNGA Quote Zynga Inc.

Share Price $ 3.95
Diluted Shares Outstanding 914
Cost of Debt
Tax Rate 28.9
After-tax Cost of Debt 4.2
Risk Free Rate
Market Risk Premium
Cost of Equity 5.97
Total Debt 0.00
Total Equity 3,543.15
Total Capital 3,543.15
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow ZNGA Quote Zynga Inc.

Terminal Value ZNGA Quote Zynga Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.0
Free cash flow (t+1) 19.57
Terminal Value 978.43
Present Value of Terminal Value 731.14

Intrinsic Value ZNGA Quote Zynga Inc.

Enterprise Value 809
Net Debt -681
Equity Value 1,490
Shares Outstanding 897
Equity Value Per Share 2

Results Levered DCF ZNGA Quote Zynga Inc.