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

Lannett Co Inc Quote

Lannett Co Inc (LCI)

7.15 -0.55 Healthcare
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data LCI Quote Lannett Co

Balance Sheet Data LCI Quote Lannett Co

Weighted Average Cost Of Capital LCI Quote Lannett Co

Share Price $ 7.15
Diluted Shares Outstanding 37
Cost of Debt
Tax Rate 200.0
After-tax Cost of Debt 1.6
Risk Free Rate
Market Risk Premium
Cost of Equity 22.22
Total Debt 844.00
Total Equity 264.55
Total Capital 1,108.55
Debt Weighting 76.14
Equity Weighting 23.86
Wacc

Build Up Free Cash LCI Quote Lannett Co

Terminal Value LCI Quote Lannett Co

Growth in perpetuity method:
Long term growth rate
WACC (%) 9.1
Free cash flow (t+1) -15.28
Terminal Value -299.62
Present Value of Terminal Value -193.84

Intrinsic Value LCI Quote Lannett Co

Enterprise Value -187
Net Debt 699
Equity Value -886
Shares Outstanding 37
Equity Value Per Share -24

Results Unlevered DCF LCI Quote Lannett Co