AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)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%)FB 130.65 -2.52 (-1.89%)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

General Electric Company Quote

General Electri (GE)

8.73 -0.11 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 $ 8.73
Diluted Shares Outstanding 10016
Cost of Debt
Tax Rate 34.2
After-tax Cost of Debt 2.6
Risk Free Rate
Market Risk Premium
Cost of Equity 10.61
Total Debt 110,555.00
Total Equity 75,837.51
Total Capital 186,392.51
Debt Weighting 59.31
Equity Weighting 40.69
Wacc

Build Up Free Cash GE Quote General Ele

Terminal Value GE Quote General Ele

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.3
Free cash flow (t+1) 11,256.10
Terminal Value 341,094.05
Present Value of Terminal Value 239,814.55

Intrinsic Value GE Quote General Ele

Enterprise Value 288,344
Net Debt 28,560
Equity Value 259,784
Shares Outstanding 8,687
Equity Value Per Share 30

Results Unlevered DCF GE Quote General Ele