MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)
MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Apple Inc. Quote

Apple Inc. (AAPL)

190.97 -1.17 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 $ 190.97
Diluted Shares Outstanding 5500
Cost of Debt
Tax Rate 18.3
After-tax Cost of Debt 3.8
Risk Free Rate
Market Risk Premium
Cost of Equity 12.36
Total Debt 93,735.00
Total Equity 954,850.00
Total Capital 1,048,585.00
Debt Weighting 8.94
Equity Weighting 91.06
Wacc

Build Up Free Cash AAPL Quote Apple Inc.

Terminal Value AAPL Quote Apple Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.7
Free cash flow (t+1) 132,131.69
Terminal Value 1,715,995.95
Present Value of Terminal Value 986,848.29

Intrinsic Value AAPL Quote Apple Inc.

Enterprise Value 1,372,504
Net Debt 27,434
Equity Value 1,345,070
Shares Outstanding 5,000
Equity Value Per Share 269

Results Unlevered DCF AAPL Quote Apple Inc.