AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)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%)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

Facebook Inc. Quote

Facebook Inc. (FB)

130.65 -2.52 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 $ 130.65
Diluted Shares Outstanding 2853
Cost of Debt
Tax Rate 22.6
After-tax Cost of Debt 3.3
Risk Free Rate
Market Risk Premium
Cost of Equity 8.75
Total Debt 0.00
Total Equity 386,201.40
Total Capital 386,201.40
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) 133,640.29
Terminal Value 2,784,172.66
Present Value of Terminal Value 1,826,214.08

Intrinsic Value FB Quote Facebook In

Enterprise Value 2,069,235
Net Debt -41,711
Equity Value 2,110,946
Shares Outstanding 2,956
Equity Value Per Share 714

Results Unlevered DCF FB Quote Facebook In