AAPL 190.97 -1.17 (-0.61%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)
AAPL 190.97 -1.17 (-0.61%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Microsoft Corporation Quote

Microsoft Corpo (MSFT)

117.13 -0.45 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 $ 117.13
Diluted Shares Outstanding 8013
Cost of Debt
Tax Rate 54.6
After-tax Cost of Debt 3.7
Risk Free Rate
Market Risk Premium
Cost of Equity 11.11
Total Debt 72,242.00
Total Equity 912,911.22
Total Capital 985,153.22
Debt Weighting 7.33
Equity Weighting 92.67
Wacc

Build Up Free Cash MSFT Quote Microsoft C

Terminal Value MSFT Quote Microsoft C

Growth in perpetuity method:
Long term growth rate
WACC (%) 10.7
Free cash flow (t+1) 44,921.08
Terminal Value 670,463.95
Present Value of Terminal Value 403,308.46

Intrinsic Value MSFT Quote Microsoft C

Enterprise Value 542,921
Net Debt -61,526
Equity Value 604,447
Shares Outstanding 7,794
Equity Value Per Share 78

Results Unlevered DCF MSFT Quote Microsoft C