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

Ford Motor Company Quote

Ford Motor Comp (F)

9.86 -0.02 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 $ 9.86
Diluted Shares Outstanding 4087
Cost of Debt
Tax Rate 28.1
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 10.83
Total Debt 89,856.00
Total Equity 39,459.72
Total Capital 129,315.72
Debt Weighting 69.49
Equity Weighting 30.51
Wacc

Build Up Free Cash F Quote Ford Motor

Terminal Value F Quote Ford Motor

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.8
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value F Quote Ford Motor

Enterprise Value -
Net Debt 54,680
Equity Value -
Shares Outstanding 4,002
Equity Value Per Share -

Results Unlevered DCF F Quote Ford Motor