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

Seaboard Corporation Quote

Seaboard Corpor (SEB)

4,649.76 26.76 Industrials
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data SEB Quote Seaboard Co

Balance Sheet Data SEB Quote Seaboard Co

Weighted Average Cost Of Capital SEB Quote Seaboard Co

Share Price $ 4649.76
Diluted Shares Outstanding 1
Cost of Debt
Tax Rate -6.3
After-tax Cost of Debt 3.8
Risk Free Rate
Market Risk Premium
Cost of Equity 7.60
Total Debt 739.00
Total Equity 4,649.76
Total Capital 5,388.76
Debt Weighting 13.71
Equity Weighting 86.29
Wacc

Build Up Free Cash SEB Quote Seaboard Co

Terminal Value SEB Quote Seaboard Co

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.2
Free cash flow (t+1) 445.29
Terminal Value 13,915.29
Present Value of Terminal Value 9,829.20

Intrinsic Value SEB Quote Seaboard Co

Enterprise Value 11,471
Net Debt -791
Equity Value 12,262
Shares Outstanding 1
Equity Value Per Share 12,262

Results Unlevered DCF SEB Quote Seaboard Co