AAPL 188.99 -0.13 (-0.07%)MSFT 128.09 -0.03 (-0.02%)FB 185.32 +0.01 (+0.01%)ZNGA 6.19 -0.01 (-0.16%)NVDA 156.55 +0.3 (+0.19%)WBA 52.27 -0.05 (-0.09%)GOOG 1161.8 -0.53 (-0.05%)PIH 5.82 +0.25 (+4.49%)
AAPL 188.99 -0.13 (-0.07%)MSFT 128.09 -0.03 (-0.02%)FB 185.32 +0.01 (+0.01%)ZNGA 6.19 -0.01 (-0.16%)NVDA 156.55 +0.3 (+0.19%)WBA 52.27 -0.05 (-0.09%)GOOG 1161.8 -0.53 (-0.05%)PIH 5.82 +0.25 (+4.49%)

Discounted Cash Flow (DCF) Analysis Unlevered

Bank of America Corporation Quote

Bank of America (BAC)

28.40 0.01 Financial Services
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data BAC Quote Bank of Ame

Balance Sheet Data BAC Quote Bank of Ame

Weighted Average Cost Of Capital BAC Quote Bank of Ame

Share Price $ 28.4
Diluted Shares Outstanding 10585
Cost of Debt
Tax Rate -Infinity
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 14.30
Total Debt 216,823.00
Total Equity 313,422.40
Total Capital 530,245.40
Debt Weighting 40.89
Equity Weighting 59.11
Wacc

Build Up Free Cash BAC Quote Bank of Ame

Terminal Value BAC Quote Bank of Ame

Growth in perpetuity method:
Long term growth rate
WACC (%) 10.5
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value BAC Quote Bank of Ame

Enterprise Value -
Net Debt 216,823
Equity Value -
Shares Outstanding 11,036
Equity Value Per Share -

Results Unlevered DCF BAC Quote Bank of Ame