AAPL 195.95 -0.4 (-0.20%)MSFT 133.45 +0.52 (+0.39%)FB 188.78 +0.08 (+0.04%)ZNGA 5.91 -0.04 (-0.59%)NVDA 151.96 -0.17 (-0.11%)WBA 53.16 +0.06 (+0.12%)GOOG 1086.06 +0.02 (+0.00%)PIH 5.3 0 (0.00%)
AAPL 195.95 -0.4 (-0.20%)MSFT 133.45 +0.52 (+0.39%)FB 188.78 +0.08 (+0.04%)ZNGA 5.91 -0.04 (-0.59%)NVDA 151.96 -0.17 (-0.11%)WBA 53.16 +0.06 (+0.12%)GOOG 1086.06 +0.02 (+0.00%)PIH 5.3 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Unlevered

Selecta Biosciences Inc. Quote

Selecta Bioscie (SELB)

1.98 0 Healthcare
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data SELB Quote Selecta Bio

Balance Sheet Data SELB Quote Selecta Bio

Weighted Average Cost Of Capital SELB Quote Selecta Bio

Share Price $ 1.98
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 15.55
Total Debt 12.00
Total Equity 19.80
Total Capital 31.80
Debt Weighting 37.74
Equity Weighting 62.26
Wacc

Build Up Free Cash SELB Quote Selecta Bio

Terminal Value SELB Quote Selecta Bio

Growth in perpetuity method:
Long term growth rate
WACC (%) 11.6
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value SELB Quote Selecta Bio

Enterprise Value -
Net Debt -24
Equity Value -
Shares Outstanding 10
Equity Value Per Share -

Results Unlevered DCF SELB Quote Selecta Bio