AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)
AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Ford Motor Company Quote

Ford Motor Comp (F)

8.59 -0.1 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 $ 8.59
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 34,342.82
Total Capital 137,008.82
Debt Weighting 74.93
Equity Weighting 25.07
Wacc

Build Up Free Cash F Quote Ford Motor

Terminal Value F Quote Ford Motor

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.5
Free cash flow (t+1) 15,423.95
Terminal Value 616,957.82
Present Value of Terminal Value 450,305.69

Intrinsic Value F Quote Ford Motor

Enterprise Value 491,122
Net Debt 63,739
Equity Value 427,383
Shares Outstanding 3,998
Equity Value Per Share 107

Results Unlevered DCF F Quote Ford Motor