AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)
AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Unlevered

Advanced Micro Devices Inc. Quote

Advanced Micro (AMD)

20.38 -0.15 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 $ 20.38
Diluted Shares Outstanding 783
Cost of Debt
Tax Rate 37.7
After-tax Cost of Debt 4.9
Risk Free Rate
Market Risk Premium
Cost of Equity 24.48
Total Debt 1,325.00
Total Equity 21,174.82
Total Capital 22,499.82
Debt Weighting 5.89
Equity Weighting 94.11
Wacc

Build Up Free Cash AMD Quote Advanced Mi

Terminal Value AMD Quote Advanced Mi

Growth in perpetuity method:
Long term growth rate
WACC (%) 23.3
Free cash flow (t+1) 8.12
Terminal Value 42.08
Present Value of Terminal Value 14.77

Intrinsic Value AMD Quote Advanced Mi

Enterprise Value -165
Net Debt 140
Equity Value -305
Shares Outstanding 1,039
Equity Value Per Share -0

Results Unlevered DCF AMD Quote Advanced Mi