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

Ford Motor Company Quote

Ford Motor Comp (F)

7.64 -0.18 Consumer Cyclical
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data F Quote Ford Motor

Balance Sheet Data F Quote Ford Motor

Weighted Average Cost Of Capital F Quote Ford Motor

Share Price $ 7.64
Diluted Shares Outstanding 4002
Cost of Debt
Tax Rate 6.7
After-tax Cost of Debt 4.1
Risk Free Rate
Market Risk Premium
Cost of Equity 11.02
Total Debt 102,666.00
Total Equity 30,544.72
Total Capital 133,210.72
Debt Weighting 77.07
Equity Weighting 22.93
Wacc

Build Up Free Cash F Quote Ford Motor

Terminal Value F Quote Ford Motor

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.4
Free cash flow (t+1) 15,423.95
Terminal Value 642,664.40
Present Value of Terminal Value 471,276.84

Intrinsic Value F Quote Ford Motor

Enterprise Value 512,238
Net Debt 63,739
Equity Value 448,499
Shares Outstanding 3,998
Equity Value Per Share 112

Results Unlevered DCF F Quote Ford Motor