AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)
AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)

Discounted Cash Flow (DCF) Analysis Unlevered

Advanced Disposal Services Inc. Quote

Advanced Dispos (ADSW)

32.85 0.19 Industrials
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data ADSW Quote Advanced Di

Balance Sheet Data ADSW Quote Advanced Di

Weighted Average Cost Of Capital ADSW Quote Advanced Di

Share Price $ 32.85
Diluted Shares Outstanding 69
Cost of Debt
Tax Rate 35.7
After-tax Cost of Debt -10.7
Risk Free Rate
Market Risk Premium
Cost of Equity 8.15
Total Debt 1,817.00
Total Equity 2,923.65
Total Capital 4,740.65
Debt Weighting 38.33
Equity Weighting 61.67
Wacc

Build Up Free Cash ADSW Quote Advanced Di

Terminal Value ADSW Quote Advanced Di

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.9
Free cash flow (t+1) 126.83
Terminal Value 4,373.55
Present Value of Terminal Value 3,132.89

Intrinsic Value ADSW Quote Advanced Di

Enterprise Value 3,621
Net Debt 1,810
Equity Value 1,811
Shares Outstanding 89
Equity Value Per Share 20

Results Unlevered DCF ADSW Quote Advanced Di