AAPL 195.34 -0.22 (-0.11%)MSFT 120.03 +1.13 (+0.95%)FB 166.05 +1.09 (+0.66%)ZNGA 5.42 -0.04 (-0.64%)NVDA 183.89 +1.36 (+0.75%)WBA 63.57 -0.19 (-0.30%)PIH 5.45 -0.16 (-2.85%)
AAPL 195.34 -0.22 (-0.11%)MSFT 120.03 +1.13 (+0.95%)FB 166.05 +1.09 (+0.66%)ZNGA 5.42 -0.04 (-0.64%)NVDA 183.89 +1.36 (+0.75%)WBA 63.57 -0.19 (-0.30%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Alphabet Inc. Quote

Alphabet Inc. (GOOG)

1,231.10 7.88 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data GOOG Quote Alphabet In

Balance Sheet Data GOOG Quote Alphabet In

Weighted Average Cost Of Capital GOOG Quote Alphabet In

Share Price $ 1231.1
Diluted Shares Outstanding 699
Cost of Debt
Tax Rate 12.0
After-tax Cost of Debt 3.8
Risk Free Rate
Market Risk Premium
Cost of Equity 11.08
Total Debt 3,950.00
Total Equity 923,325.00
Total Capital 927,275.00
Debt Weighting 0.43
Equity Weighting 99.57
Wacc

Build Up Free Cash GOOG Quote Alphabet In

Terminal Value GOOG Quote Alphabet In

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.1
Free cash flow (t+1) 100,004.91
Terminal Value 1,408,519.89
Present Value of Terminal Value 832,132.89

Intrinsic Value GOOG Quote Alphabet In

Enterprise Value 1,075,327
Net Debt -105,190
Equity Value 1,180,517
Shares Outstanding 750
Equity Value Per Share 1,574

Results Unlevered DCF GOOG Quote Alphabet In