AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)
AAPL 186.2 -1 (-0.53%)MSFT 115.68 -1.29 (-1.10%)FB 166.03 -0.08 (-0.05%)ZNGA 5.37 -0.04 (-0.83%)NVDA 169.95 -0.19 (-0.11%)WBA 62.59 +0.41 (+0.66%)GOOG 1184.6 -10.72 (-0.90%)PIH 5.63 +1.49 (+35.99%)

Discounted Cash Flow (DCF) Analysis Unlevered

Snap Inc. Class A Quote

Snap Inc. Class (SNAP)

11.16 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 $ 11.16
Diluted Shares Outstanding 1017
Cost of Debt
Tax Rate -0.2
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity -20.36
Total Debt 0.00
Total Equity 14,519.16
Total Capital 14,519.16
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 (%) -20.4
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 -1,279
Equity Value -
Shares Outstanding 1,301
Equity Value Per Share -

Results Unlevered DCF SNAP Quote Snap Inc. C