AAPL 179.06 +0.32 (+0.18%)FB 181.06 +0.03 (+0.02%)ZNGA 6.06 -0.02 (-0.33%)NVDA 144.95 -0.07 (-0.05%)WBA 51.77 +0.01 (+0.02%)GOOG 1133.33 +0.71 (+0.06%)PIH 5.61 -0.09 (-1.58%)
AAPL 179.06 +0.32 (+0.18%)FB 181.06 +0.03 (+0.02%)ZNGA 6.06 -0.02 (-0.33%)NVDA 144.95 -0.07 (-0.05%)WBA 51.77 +0.01 (+0.02%)GOOG 1133.33 +0.71 (+0.06%)PIH 5.61 -0.09 (-1.58%)

Discounted Cash Flow (DCF) Analysis Unlevered

Microsoft Corporation Quote

Microsoft Corpo (MSFT)

126.11 0.03 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 $ 126.11
Diluted Shares Outstanding 8399
Cost of Debt
Tax Rate 15.0
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 12.14
Total Debt 40,783.00
Total Equity 1,010,519.43
Total Capital 1,051,302.43
Debt Weighting 3.88
Equity Weighting 96.12
Wacc

Build Up Free Cash MSFT Quote Microsoft C

Terminal Value MSFT Quote Microsoft C

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.9
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value MSFT Quote Microsoft C

Enterprise Value -
Net Debt -72,457
Equity Value -
Shares Outstanding 8,013
Equity Value Per Share -

Results Unlevered DCF MSFT Quote Microsoft C