AAPL 179.06 +0.32 (+0.18%)MSFT 126.11 +0.03 (+0.02%)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%)MSFT 126.11 +0.03 (+0.02%)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

Mettler-Toledo International Inc. Quote

Mettler-Toledo (MTD)

729.27 -2.02 Healthcare
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data MTD Quote Mettler-Tol

Balance Sheet Data MTD Quote Mettler-Tol

Weighted Average Cost Of Capital MTD Quote Mettler-Tol

Share Price $ 729.27
Diluted Shares Outstanding 30
Cost of Debt
Tax Rate 23.8
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 13.14
Total Debt 875.00
Total Equity 19,690.29
Total Capital 20,565.29
Debt Weighting 4.25
Equity Weighting 95.75
Wacc

Build Up Free Cash MTD Quote Mettler-Tol

Terminal Value MTD Quote Mettler-Tol

Growth in perpetuity method:
Long term growth rate
WACC (%) 12.8
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value MTD Quote Mettler-Tol

Enterprise Value -
Net Debt 716
Equity Value -
Shares Outstanding 27
Equity Value Per Share -

Results Unlevered DCF MTD Quote Mettler-Tol