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%)GOOG 1029.8 -7.78 (-0.75%)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%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Unlevered

Internet Initiative Japan Inc. Quote

Internet Initia (IIJI)

11.54 -0.11 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 $ 11.54
Diluted Shares Outstanding 92
Cost of Debt
Tax Rate 41.6
After-tax Cost of Debt 3.3
Risk Free Rate
Market Risk Premium
Cost of Equity 5.93
Total Debt 8,500.00
Total Equity 1,061.68
Total Capital 9,561.68
Debt Weighting 88.90
Equity Weighting 11.10
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) 29,226.79
Terminal Value 2,656,981.11
Present Value of Terminal Value 2,071,929.08

Intrinsic Value IIJI Quote Internet In

Enterprise Value 2,172,202
Net Debt -13,459
Equity Value 2,185,661
Shares Outstanding 92
Equity Value Per Share 23,757

Results Unlevered DCF IIJI Quote Internet In