AAPL 172.03 +0.12 (+0.07%)MSFT 107.14 +0.57 (+0.53%)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 172.03 +0.12 (+0.07%)MSFT 107.14 +0.57 (+0.53%)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

Seaboard Corporation Quote

Seaboard Corpor (SEB)

3,772.00 0.31 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 $ 3772
Diluted Shares Outstanding 1
Cost of Debt
Tax Rate 42.2
After-tax Cost of Debt 3.6
Risk Free Rate
Market Risk Premium
Cost of Equity 9.30
Total Debt 482.00
Total Equity 3,772.00
Total Capital 4,254.00
Debt Weighting 11.33
Equity Weighting 88.67
Wacc

Build Up Free Cash SEB Quote Seaboard Co

Terminal Value SEB Quote Seaboard Co

Growth in perpetuity method:
Long term growth rate
WACC (%) 8.8
Free cash flow (t+1) 358.51
Terminal Value 7,468.90
Present Value of Terminal Value 4,899.06

Intrinsic Value SEB Quote Seaboard Co

Enterprise Value 6,255
Net Debt -1,210
Equity Value 7,465
Shares Outstanding 1
Equity Value Per Share 7,465

Results Unlevered DCF SEB Quote Seaboard Co