AAPL 188.99 -0.13 (-0.07%)MSFT 128.09 -0.03 (-0.02%)FB 185.32 +0.01 (+0.01%)ZNGA 6.19 -0.01 (-0.16%)NVDA 156.55 +0.3 (+0.19%)WBA 52.27 -0.05 (-0.09%)GOOG 1161.8 -0.53 (-0.05%)PIH 5.82 +0.25 (+4.49%)
AAPL 188.99 -0.13 (-0.07%)MSFT 128.09 -0.03 (-0.02%)FB 185.32 +0.01 (+0.01%)ZNGA 6.19 -0.01 (-0.16%)NVDA 156.55 +0.3 (+0.19%)WBA 52.27 -0.05 (-0.09%)GOOG 1161.8 -0.53 (-0.05%)PIH 5.82 +0.25 (+4.49%)

Discounted Cash Flow (DCF) Analysis Unlevered

Plug Power Inc. Quote

Plug Power Inc. (PLUG)

2.56 0.01 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 $ 2.56
Diluted Shares Outstanding 159
Cost of Debt
Tax Rate 1.7
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 16.83
Total Debt 21.00
Total Equity 463.36
Total Capital 484.36
Debt Weighting 4.34
Equity Weighting 95.66
Wacc

Build Up Free Cash PLUG Quote Plug Power

Terminal Value PLUG Quote Plug Power

Growth in perpetuity method:
Long term growth rate
WACC (%) 16.3
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value PLUG Quote Plug Power

Enterprise Value -
Net Debt -25
Equity Value -
Shares Outstanding 181
Equity Value Per Share -

Results Unlevered DCF PLUG Quote Plug Power