AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+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%)MSFT 105 +0.23 (+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

Mettler-Toledo International Inc. Quote

Mettler-Toledo (MTD)

581.97 2.74 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 $ 581.97
Diluted Shares Outstanding 28
Cost of Debt
Tax Rate 34.5
After-tax Cost of Debt 3.7
Risk Free Rate
Market Risk Premium
Cost of Equity 11.90
Total Debt 960.00
Total Equity 15,131.22
Total Capital 16,091.22
Debt Weighting 5.97
Equity Weighting 94.03
Wacc

Build Up Free Cash MTD Quote Mettler-Tol

Terminal Value MTD Quote Mettler-Tol

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.5
Free cash flow (t+1) 586.62
Terminal Value 7,821.66
Present Value of Terminal Value 4,538.63

Intrinsic Value MTD Quote Mettler-Tol

Enterprise Value 6,437
Net Debt 811
Equity Value 5,626
Shares Outstanding 26
Equity Value Per Share 216

Results Unlevered DCF MTD Quote Mettler-Tol