AAPL 179.06 +0.32 (+0.18%)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%)
AAPL 179.06 +0.32 (+0.18%)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

Advanced Micro Devices Inc. Quote

Advanced Micro (AMD)

26.43 -0.04 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data AMD Quote Advanced Mi

Balance Sheet Data AMD Quote Advanced Mi

Weighted Average Cost Of Capital AMD Quote Advanced Mi

Share Price $ 26.43
Diluted Shares Outstanding 754
Cost of Debt
Tax Rate -2.2
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 29.45
Total Debt 1,435.00
Total Equity 20,694.69
Total Capital 22,129.69
Debt Weighting 6.48
Equity Weighting 93.52
Wacc

Build Up Free Cash AMD Quote Advanced Mi

Terminal Value AMD Quote Advanced Mi

Growth in perpetuity method:
Long term growth rate
WACC (%) 27.9
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value AMD Quote Advanced Mi

Enterprise Value -
Net Debt 171
Equity Value -
Shares Outstanding 783
Equity Value Per Share -

Results Unlevered DCF AMD Quote Advanced Mi