AAPL 186.61 +0.12 (+0.06%)MSFT 126.9 +0.03 (+0.02%)FB 184.76 +0.03 (+0.02%)ZNGA 6.17 0 (+0.08%)NVDA 155.05 -0.2 (-0.13%)WBA 52.73 +0.06 (+0.11%)GOOG 1148.79 -1.09 (-0.09%)PIH 5.7 -0.12 (-2.06%)
AAPL 186.61 +0.12 (+0.06%)MSFT 126.9 +0.03 (+0.02%)FB 184.76 +0.03 (+0.02%)ZNGA 6.17 0 (+0.08%)NVDA 155.05 -0.2 (-0.13%)WBA 52.73 +0.06 (+0.11%)GOOG 1148.79 -1.09 (-0.09%)PIH 5.7 -0.12 (-2.06%)

Discounted Cash Flow (DCF) Analysis Unlevered

Acacia Research Corporation Quote

Acacia Research (ACTG)

3.15 0.01 Industrials
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data ACTG Quote Acacia Rese

Balance Sheet Data ACTG Quote Acacia Rese

Weighted Average Cost Of Capital ACTG Quote Acacia Rese

Share Price $ 3.15
Diluted Shares Outstanding 48
Cost of Debt
Tax Rate -4.6
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 9.16
Total Debt 0.00
Total Equity 157.50
Total Capital 157.50
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash ACTG Quote Acacia Rese

Terminal Value ACTG Quote Acacia Rese

Growth in perpetuity method:
Long term growth rate
WACC (%) 9.2
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value ACTG Quote Acacia Rese

Enterprise Value -
Net Debt -135
Equity Value -
Shares Outstanding 50
Equity Value Per Share -

Results Unlevered DCF ACTG Quote Acacia Rese