AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)
AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)

Discounted Cash Flow (DCF) Analysis Unlevered

Plug Power Inc. Quote

Plug Power Inc. (PLUG)

2.19 -0.19 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data PLUG Quote Plug Power

Balance Sheet Data PLUG Quote Plug Power

Weighted Average Cost Of Capital PLUG Quote Plug Power

Share Price $ 2.19
Diluted Shares Outstanding 181
Cost of Debt
Tax Rate 10.3
After-tax Cost of Debt 4.9
Risk Free Rate
Market Risk Premium
Cost of Equity 14.27
Total Debt 63.00
Total Equity 479.61
Total Capital 542.61
Debt Weighting 11.61
Equity Weighting 88.39
Wacc

Build Up Free Cash PLUG Quote Plug Power

Terminal Value PLUG Quote Plug Power

Growth in perpetuity method:
Long term growth rate
WACC (%) 13.2
Free cash flow (t+1) -537.90
Terminal Value -5,846.71
Present Value of Terminal Value -3,145.42

Intrinsic Value PLUG Quote Plug Power

Enterprise Value -4,150
Net Debt 24
Equity Value -4,174
Shares Outstanding 219
Equity Value Per Share -19

Results Unlevered DCF PLUG Quote Plug Power