AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)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%)FB 164.38 -0.35 (-0.21%)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

General Electric Company Quote

General Electri (GE)

9.99 -0.03 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 $ 9.99
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 86,783.13
Total Capital 197,338.13
Debt Weighting 56.02
Equity Weighting 43.98
Wacc

Build Up Free Cash GE Quote General Ele

Terminal Value GE Quote General Ele

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.5
Free cash flow (t+1) 11,285.03
Terminal Value 322,429.45
Present Value of Terminal Value 224,591.02

Intrinsic Value GE Quote General Ele

Enterprise Value 272,073
Net Debt 28,560
Equity Value 243,513
Shares Outstanding 8,687
Equity Value Per Share 28

Results Unlevered DCF GE Quote General Ele