AAPL 153.04 +0.34 (+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%)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

Microsoft Corporation Quote

Microsoft Corpo (MSFT)

105.00 0.23 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data MSFT Quote Microsoft C

Balance Sheet Data MSFT Quote Microsoft C

Weighted Average Cost Of Capital MSFT Quote Microsoft C

Share Price $ 105
Diluted Shares Outstanding 8254
Cost of Debt
Tax Rate 8.4
After-tax Cost of Debt 4.0
Risk Free Rate
Market Risk Premium
Cost of Equity 11.11
Total Debt 76,073.00
Total Equity 822,360.00
Total Capital 898,433.00
Debt Weighting 8.47
Equity Weighting 91.53
Wacc

Build Up Free Cash MSFT Quote Microsoft C

Terminal Value MSFT Quote Microsoft C

Growth in perpetuity method:
Long term growth rate
WACC (%) 10.6
Free cash flow (t+1) 33,667.95
Terminal Value 510,120.51
Present Value of Terminal Value 308,245.79

Intrinsic Value MSFT Quote Microsoft C

Enterprise Value 417,091
Net Debt -56,908
Equity Value 473,999
Shares Outstanding 7,832
Equity Value Per Share 61

Results Unlevered DCF MSFT Quote Microsoft C