AAPL 179.06 +0.32 (+0.18%)MSFT 126.11 +0.03 (+0.02%)ZNGA 6.06 -0.02 (-0.33%)NVDA 144.95 -0.07 (-0.05%)WBA 51.77 +0.01 (+0.02%)GOOG 1133.33 +0.71 (+0.06%)PIH 5.61 -0.09 (-1.58%)
AAPL 179.06 +0.32 (+0.18%)MSFT 126.11 +0.03 (+0.02%)ZNGA 6.06 -0.02 (-0.33%)NVDA 144.95 -0.07 (-0.05%)WBA 51.77 +0.01 (+0.02%)GOOG 1133.33 +0.71 (+0.06%)PIH 5.61 -0.09 (-1.58%)

Discounted Cash Flow (DCF) Analysis Unlevered

Facebook Inc. Quote

Facebook Inc. (FB)

181.06 0.03 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 $ 181.06
Diluted Shares Outstanding 2664
Cost of Debt
Tax Rate 18.4
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 9.60
Total Debt 0.00
Total Equity 529,600.50
Total Capital 529,600.50
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 (%) 9.6
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value FB Quote Facebook In

Enterprise Value -
Net Debt -29,449
Equity Value -
Shares Outstanding 2,925
Equity Value Per Share -

Results Unlevered DCF FB Quote Facebook In