AAPL 188.99 -0.13 (-0.07%)MSFT 128.09 -0.03 (-0.02%)FB 185.32 +0.01 (+0.01%)ZNGA 6.19 -0.01 (-0.16%)NVDA 156.55 +0.3 (+0.19%)WBA 52.27 -0.05 (-0.09%)GOOG 1161.8 -0.53 (-0.05%)PIH 5.82 +0.25 (+4.49%)
AAPL 188.99 -0.13 (-0.07%)MSFT 128.09 -0.03 (-0.02%)FB 185.32 +0.01 (+0.01%)ZNGA 6.19 -0.01 (-0.16%)NVDA 156.55 +0.3 (+0.19%)WBA 52.27 -0.05 (-0.09%)GOOG 1161.8 -0.53 (-0.05%)PIH 5.82 +0.25 (+4.49%)

Discounted Cash Flow (DCF) Analysis Unlevered

Snap Inc. Class A Quote

Snap Inc. Class (SNAP)

11.51 -0.01 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data SNAP Quote Snap Inc. C

Balance Sheet Data SNAP Quote Snap Inc. C

Weighted Average Cost Of Capital SNAP Quote Snap Inc. C

Share Price $ 11.51
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate 1.3
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 12.15
Total Debt 0.00
Total Equity 11,705.67
Total Capital 11,705.67
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash SNAP Quote Snap Inc. C

Terminal Value SNAP Quote Snap Inc. C

Growth in perpetuity method:
Long term growth rate
WACC (%) 12.1
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value SNAP Quote Snap Inc. C

Enterprise Value -
Net Debt -987
Equity Value -
Shares Outstanding 1,017
Equity Value Per Share -

Results Unlevered DCF SNAP Quote Snap Inc. C