AAPL 200.08 +0.73 (+0.37%)MSFT 134.09 +0.28 (+0.21%)FB 187.72 +0.09 (+0.05%)ZNGA 5.87 -0.01 (-0.26%)NVDA 159.35 -0.9 (-0.56%)WBA 52.51 +0.02 (+0.03%)GOOG 1077.28 +2.66 (+0.25%)PIH 5.38 +0.03 (+0.47%)
AAPL 200.08 +0.73 (+0.37%)MSFT 134.09 +0.28 (+0.21%)FB 187.72 +0.09 (+0.05%)ZNGA 5.87 -0.01 (-0.26%)NVDA 159.35 -0.9 (-0.56%)WBA 52.51 +0.02 (+0.03%)GOOG 1077.28 +2.66 (+0.25%)PIH 5.38 +0.03 (+0.47%)

Discounted Cash Flow (DCF) Analysis Unlevered

Houghton Mifflin Harcourt Company Quote

Houghton Miffli (HMHC)

5.26 0 Consumer Defensive
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data HMHC Quote Houghton Mi

Balance Sheet Data HMHC Quote Houghton Mi

Weighted Average Cost Of Capital HMHC Quote Houghton Mi

Share Price $ 5.26
Diluted Shares Outstanding 141
Cost of Debt
Tax Rate 18.6
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 9.15
Total Debt 765.00
Total Equity 641.72
Total Capital 1,406.72
Debt Weighting 54.38
Equity Weighting 45.62
Wacc

Build Up Free Cash HMHC Quote Houghton Mi

Terminal Value HMHC Quote Houghton Mi

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.9
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value HMHC Quote Houghton Mi

Enterprise Value -
Net Debt 458
Equity Value -
Shares Outstanding 122
Equity Value Per Share -

Results Unlevered DCF HMHC Quote Houghton Mi