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

USA Technologies Inc. Quote

USA Technologie (USAT)

3.96 -0.08 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data USAT Quote USA Technol

Balance Sheet Data USAT Quote USA Technol

Weighted Average Cost Of Capital USAT Quote USA Technol

Share Price $ 3.96
Diluted Shares Outstanding 36
Cost of Debt
Tax Rate -
After-tax Cost of Debt Infinity
Risk Free Rate
Market Risk Premium
Cost of Equity 6.89
Total Debt 1.00
Total Equity 158.40
Total Capital 159.40
Debt Weighting 0.63
Equity Weighting 99.37
Wacc

Build Up Free Cash USAT Quote USA Technol

Terminal Value USAT Quote USA Technol

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.9
Free cash flow (t+1) -NaN.N
Terminal Value -NaN.N
Present Value of Terminal Value -NaN.N

Intrinsic Value USAT Quote USA Technol

Enterprise Value -NaN
Net Debt -12
Equity Value -NaN
Shares Outstanding 40
Equity Value Per Share -NaN

Results Unlevered DCF USAT Quote USA Technol