AAPL 179.06 +0.32 (+0.18%)MSFT 126.11 +0.03 (+0.02%)FB 181.06 +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%)FB 181.06 +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

General Electric Company Quote

General Electri (GE)

9.45 0.01 Industrials
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data GE Quote General Ele

Balance Sheet Data GE Quote General Ele

Weighted Average Cost Of Capital GE Quote General Ele

Share Price $ 9.45
Diluted Shares Outstanding 10289
Cost of Debt
Tax Rate 174.8
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 10.23
Total Debt 147,466.00
Total Equity 94,651.20
Total Capital 242,117.20
Debt Weighting 60.91
Equity Weighting 39.09
Wacc

Build Up Free Cash GE Quote General Ele

Terminal Value GE Quote General Ele

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.0
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value GE Quote General Ele

Enterprise Value -
Net Debt 45,010
Equity Value -
Shares Outstanding 10,016
Equity Value Per Share -

Results Unlevered DCF GE Quote General Ele