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

Bristow Group Inc. Quote

Bristow Group I (BRS)

1.06 -0.02 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 $ 1.06
Diluted Shares Outstanding 37
Cost of Debt
Tax Rate 8.9
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 24.52
Total Debt 1,078.00
Total Equity 37.10
Total Capital 1,115.10
Debt Weighting 96.67
Equity Weighting 3.33
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) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value BRS Quote Bristow Gro

Enterprise Value -
Net Debt 974
Equity Value -
Shares Outstanding 35
Equity Value Per Share -

Results Unlevered DCF BRS Quote Bristow Gro