AAPL 195.95 -0.4 (-0.20%)MSFT 133.45 +0.52 (+0.39%)FB 188.78 +0.08 (+0.04%)ZNGA 5.91 -0.04 (-0.59%)NVDA 151.96 -0.17 (-0.11%)WBA 53.16 +0.06 (+0.12%)GOOG 1086.06 +0.02 (+0.00%)PIH 5.3 0 (0.00%)
AAPL 195.95 -0.4 (-0.20%)MSFT 133.45 +0.52 (+0.39%)FB 188.78 +0.08 (+0.04%)ZNGA 5.91 -0.04 (-0.59%)NVDA 151.96 -0.17 (-0.11%)WBA 53.16 +0.06 (+0.12%)GOOG 1086.06 +0.02 (+0.00%)PIH 5.3 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Unlevered

Bitauto Holdings Limited American Depositary Shares (each representing one) Quote

Bitauto Holding (BITA)

10.06 -0.13 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data BITA Quote Bitauto Hol

Balance Sheet Data BITA Quote Bitauto Hol

Weighted Average Cost Of Capital BITA Quote Bitauto Hol

Share Price $ 10.06
Diluted Shares Outstanding 42
Cost of Debt
Tax Rate -20.5
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 11.47
Total Debt 0.00
Total Equity 583.48
Total Capital 583.48
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash BITA Quote Bitauto Hol

Terminal Value BITA Quote Bitauto Hol

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.5
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value BITA Quote Bitauto Hol

Enterprise Value -
Net Debt -2,941
Equity Value -
Shares Outstanding 58
Equity Value Per Share -

Results Unlevered DCF BITA Quote Bitauto Hol