AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)
AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Unlevered

Advanced Disposal Services Inc. Quote

Advanced Dispos (ADSW)

32.10 0.02 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 $ 32.1
Diluted Shares Outstanding 64
Cost of Debt
Tax Rate 46.4
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 8.15
Total Debt 1,887.00
Total Equity 2,214.90
Total Capital 4,101.90
Debt Weighting 46.00
Equity Weighting 54.00
Wacc

Build Up Free Cash ADSW Quote Advanced Di

Terminal Value ADSW Quote Advanced Di

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.7
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value ADSW Quote Advanced Di

Enterprise Value -
Net Debt 1,886
Equity Value -
Shares Outstanding 69
Equity Value Per Share -

Results Unlevered DCF ADSW Quote Advanced Di