AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)
AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)

Discounted Cash Flow (DCF) Analysis Unlevered

Bristow Group Inc. Quote

Bristow Group I (BRS)

1.12 -0.01 Energy
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data BRS Quote Bristow Gro

Balance Sheet Data BRS Quote Bristow Gro

Weighted Average Cost Of Capital BRS Quote Bristow Gro

Share Price $ 1.12
Diluted Shares Outstanding 35
Cost of Debt
Tax Rate 14.4
After-tax Cost of Debt 4.5
Risk Free Rate
Market Risk Premium
Cost of Equity 25.89
Total Debt 1,430.00
Total Equity 39.20
Total Capital 1,469.20
Debt Weighting 97.33
Equity Weighting 2.67
Wacc

Build Up Free Cash BRS Quote Bristow Gro

Terminal Value BRS Quote Bristow Gro

Growth in perpetuity method:
Long term growth rate
WACC (%) 5.6
Free cash flow (t+1) 102.72
Terminal Value 6,419.90
Present Value of Terminal Value 4,888.87

Intrinsic Value BRS Quote Bristow Gro

Enterprise Value 5,572
Net Debt 1,050
Equity Value 4,522
Shares Outstanding 35
Equity Value Per Share 129

Results Unlevered DCF BRS Quote Bristow Gro