MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)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%)
MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)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 Unlevered

Apple Inc. Quote

Apple Inc. (AAPL)

153.04 0.34 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data AAPL Quote Apple Inc.

Balance Sheet Data AAPL Quote Apple Inc.

Weighted Average Cost Of Capital AAPL Quote Apple Inc.

Share Price $ 153.04
Diluted Shares Outstanding 5793
Cost of Debt
Tax Rate 24.6
After-tax Cost of Debt 3.7
Risk Free Rate
Market Risk Premium
Cost of Equity 12.36
Total Debt 97,207.00
Total Equity 803,766.08
Total Capital 900,973.08
Debt Weighting 10.79
Equity Weighting 89.21
Wacc

Build Up Free Cash AAPL Quote Apple Inc.

Terminal Value AAPL Quote Apple Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.6
Free cash flow (t+1) 100,522.10
Terminal Value 1,322,659.17
Present Value of Terminal Value 764,059.14

Intrinsic Value AAPL Quote Apple Inc.

Enterprise Value 1,045,024
Net Debt 23,026
Equity Value 1,021,998
Shares Outstanding 5,252
Equity Value Per Share 195

Results Unlevered DCF AAPL Quote Apple Inc.