AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)
AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Internet Initiative Japan Inc. Quote

Internet Initia (IIJI)

10.04 -1.45 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data IIJI Quote Internet In

Balance Sheet Data IIJI Quote Internet In

Weighted Average Cost Of Capital IIJI Quote Internet In

Share Price $ 10.04
Diluted Shares Outstanding 92
Cost of Debt
Tax Rate 34.8
After-tax Cost of Debt 3.2
Risk Free Rate
Market Risk Premium
Cost of Equity 5.93
Total Debt 15,500.00
Total Equity 903.60
Total Capital 16,403.60
Debt Weighting 94.49
Equity Weighting 5.51
Wacc

Build Up Free Cash IIJI Quote Internet In

Terminal Value IIJI Quote Internet In

Growth in perpetuity method:
Long term growth rate
WACC (%) 5.1
Free cash flow (t+1) 32,541.60
Terminal Value 2,958,327.07
Present Value of Terminal Value 2,306,920.39

Intrinsic Value IIJI Quote Internet In

Enterprise Value 2,415,926
Net Debt -5,903
Equity Value 2,421,829
Shares Outstanding 90
Equity Value Per Share 26,909

Results Unlevered DCF IIJI Quote Internet In