AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)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 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)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

Selecta Biosciences Inc. Quote

Selecta Bioscie (SELB)

2.70 -0.2 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 $ 2.7
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity -23.76
Total Debt 21.00
Total Equity 0.00
Total Capital 21.00
Debt Weighting 100.00
Equity Weighting 0.00
Wacc

Build Up Free Cash SELB Quote Selecta Bio

Terminal Value SELB Quote Selecta Bio

Growth in perpetuity method:
Long term growth rate
WACC (%) 5.0
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 -76
Equity Value -
Shares Outstanding -
Equity Value Per Share -

Results Unlevered DCF SELB Quote Selecta Bio