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

Switch Inc. Class A Quote

Switch Inc. Cla (SWCH)

10.65 -0.29 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data SWCH Quote Switch Inc.

Balance Sheet Data SWCH Quote Switch Inc.

Weighted Average Cost Of Capital SWCH Quote Switch Inc.

Share Price $ 10.65
Diluted Shares Outstanding 31
Cost of Debt
Tax Rate -50.0
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity -4.55
Total Debt 587.00
Total Equity 85.20
Total Capital 672.20
Debt Weighting 87.33
Equity Weighting 12.67
Wacc

Build Up Free Cash SWCH Quote Switch Inc.

Terminal Value SWCH Quote Switch Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 3.8
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value SWCH Quote Switch Inc.

Enterprise Value -
Net Debt 322
Equity Value -
Shares Outstanding 8
Equity Value Per Share -

Results Unlevered DCF SWCH Quote Switch Inc.