AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)
AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Facebook Inc. Quote

Facebook Inc. (FB)

164.38 -0.35 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data FB Quote Facebook In

Balance Sheet Data FB Quote Facebook In

Weighted Average Cost Of Capital FB Quote Facebook In

Share Price $ 164.38
Diluted Shares Outstanding 2925
Cost of Debt
Tax Rate 12.8
After-tax Cost of Debt 3.7
Risk Free Rate
Market Risk Premium
Cost of Equity 8.75
Total Debt 0.00
Total Equity 480,153.98
Total Capital 480,153.98
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash FB Quote Facebook In

Terminal Value FB Quote Facebook In

Growth in perpetuity method:
Long term growth rate
WACC (%) 8.8
Free cash flow (t+1) 160,830.20
Terminal Value 3,350,629.26
Present Value of Terminal Value 2,197,768.27

Intrinsic Value FB Quote Facebook In

Enterprise Value 2,500,747
Net Debt -41,114
Equity Value 2,541,861
Shares Outstanding 2,921
Equity Value Per Share 870

Results Unlevered DCF FB Quote Facebook In