AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)
AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)

Discounted Cash Flow (DCF) Analysis Unlevered

GTx Inc. Quote

GTx Inc. (GTXI)

1.31 -0.08 Healthcare
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data GTXI Quote GTx Inc.

Balance Sheet Data GTXI Quote GTx Inc.

Weighted Average Cost Of Capital GTXI Quote GTx Inc.

Share Price $ 1.31
Diluted Shares Outstanding 15
Cost of Debt
Tax Rate -
After-tax Cost of Debt 5.0
Risk Free Rate
Market Risk Premium
Cost of Equity 14.75
Total Debt 0.00
Total Equity 22.27
Total Capital 22.27
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash GTXI Quote GTx Inc.

Terminal Value GTXI Quote GTx Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 14.7
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value GTXI Quote GTx Inc.

Enterprise Value -
Net Debt -44
Equity Value -
Shares Outstanding 17
Equity Value Per Share -

Results Unlevered DCF GTXI Quote GTx Inc.