AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)
AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Unlevered

Seaboard Corporation Quote

Seaboard Corpor (SEB)

4,115.20 7.69 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 $ 4115.2
Diluted Shares Outstanding 1
Cost of Debt
Tax Rate 18.8
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 7.60
Total Debt 499.00
Total Equity 4,115.20
Total Capital 4,614.20
Debt Weighting 10.81
Equity Weighting 89.19
Wacc

Build Up Free Cash SEB Quote Seaboard Co

Terminal Value SEB Quote Seaboard Co

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.3
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value SEB Quote Seaboard Co

Enterprise Value -
Net Debt -855
Equity Value -
Shares Outstanding 1
Equity Value Per Share -

Results Unlevered DCF SEB Quote Seaboard Co