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

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

Bitauto Holding (BITA)

25.06 2.35 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 $ 25.06
Diluted Shares Outstanding 45
Cost of Debt
Tax Rate -184.7
After-tax Cost of Debt 6.7
Risk Free Rate
Market Risk Premium
Cost of Equity 26.12
Total Debt 4,073.00
Total Equity 1,628.90
Total Capital 5,701.90
Debt Weighting 71.43
Equity Weighting 28.57
Wacc

Build Up Free Cash BITA Quote Bitauto Hol

Terminal Value BITA Quote Bitauto Hol

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.0
Free cash flow (t+1) 6,794.08
Terminal Value 97,058.27
Present Value of Terminal Value 57,599.36

Intrinsic Value BITA Quote Bitauto Hol

Enterprise Value 67,537
Net Debt 2,051
Equity Value 65,486
Shares Outstanding 65
Equity Value Per Share 1,007

Results Unlevered DCF BITA Quote Bitauto Hol