AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)
AAPL 192.14 -3.2 (-1.64%)MSFT 117.58 -2.46 (-2.05%)FB 164.73 -1.32 (-0.79%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.26 -6.63 (-3.61%)WBA 62.56 -1.01 (-1.59%)GOOG 1205.94 -25.16 (-2.04%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Selecta Biosciences Inc. Quote

Selecta Bioscie (SELB)

2.39 -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 $ 2.39
Diluted Shares Outstanding 10
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 47.80
Total Capital 68.80
Debt Weighting 30.52
Equity Weighting 69.48
Wacc

Build Up Free Cash SELB Quote Selecta Bio

Terminal Value SELB Quote Selecta Bio

Growth in perpetuity method:
Long term growth rate
WACC (%) -15.0
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 20
Equity Value Per Share -

Results Unlevered DCF SELB Quote Selecta Bio