AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)
AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)

Discounted Cash Flow (DCF) Analysis Unlevered

Nokia Corporation Sponsored American Depositary Shares Quote

Nokia Corporati (NOK)

5.81 -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 NOK Quote Nokia Corpo

Balance Sheet Data NOK Quote Nokia Corpo

Weighted Average Cost Of Capital NOK Quote Nokia Corpo

Share Price $ 5.81
Diluted Shares Outstanding 3949
Cost of Debt
Tax Rate -192.9
After-tax Cost of Debt -12.0
Risk Free Rate
Market Risk Premium
Cost of Equity 5.03
Total Debt 3,457.00
Total Equity 32,838.12
Total Capital 36,295.12
Debt Weighting 9.52
Equity Weighting 90.48
Wacc

Build Up Free Cash NOK Quote Nokia Corpo

Terminal Value NOK Quote Nokia Corpo

Growth in perpetuity method:
Long term growth rate
WACC (%) 5.0
Free cash flow (t+1) -2,585.42
Terminal Value -258,542.48
Present Value of Terminal Value -202,574.79

Intrinsic Value NOK Quote Nokia Corpo

Enterprise Value -209,257
Net Debt -5,125
Equity Value -204,132
Shares Outstanding 5,652
Equity Value Per Share -36

Results Unlevered DCF NOK Quote Nokia Corpo