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%)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%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Unlevered

Alphabet Inc. Quote

Alphabet Inc. (GOOG)

1,029.80 -7.78 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 $ 1029.8
Diluted Shares Outstanding 693
Cost of Debt
Tax Rate 53.4
After-tax Cost of Debt 3.8
Risk Free Rate
Market Risk Premium
Cost of Equity 11.08
Total Debt 3,969.00
Total Equity 724,979.20
Total Capital 728,948.20
Debt Weighting 0.54
Equity Weighting 99.46
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) 71,814.05
Terminal Value 1,011,465.50
Present Value of Terminal Value 597,558.98

Intrinsic Value GOOG Quote Alphabet In

Enterprise Value 783,166
Net Debt -97,902
Equity Value 881,068
Shares Outstanding 704
Equity Value Per Share 1,252

Results Unlevered DCF GOOG Quote Alphabet In