MSFT 126.11 +0.03 (+0.02%)FB 181.06 +0.03 (+0.02%)ZNGA 6.06 -0.02 (-0.33%)NVDA 144.95 -0.07 (-0.05%)WBA 51.77 +0.01 (+0.02%)GOOG 1133.33 +0.71 (+0.06%)PIH 5.61 -0.09 (-1.58%)
MSFT 126.11 +0.03 (+0.02%)FB 181.06 +0.03 (+0.02%)ZNGA 6.06 -0.02 (-0.33%)NVDA 144.95 -0.07 (-0.05%)WBA 51.77 +0.01 (+0.02%)GOOG 1133.33 +0.71 (+0.06%)PIH 5.61 -0.09 (-1.58%)

Discounted Cash Flow (DCF) Analysis Unlevered

Apple Inc. Quote

Apple Inc. (AAPL)

179.06 0.32 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 $ 179.06
Diluted Shares Outstanding 6123
Cost of Debt
Tax Rate 25.6
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 11.53
Total Debt 75,427.00
Total Equity 984,830.00
Total Capital 1,060,257.00
Debt Weighting 7.11
Equity Weighting 92.89
Wacc

Build Up Free Cash AAPL Quote Apple Inc.

Terminal Value AAPL Quote Apple Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.1
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value AAPL Quote Apple Inc.

Enterprise Value -
Net Debt 8,272
Equity Value -
Shares Outstanding 5,500
Equity Value Per Share -

Results Unlevered DCF AAPL Quote Apple Inc.