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

Vera Bradley Inc. Quote

Vera Bradley In (VRA)

13.92 -0.09 Consumer Cyclical
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data VRA Quote Vera Bradle

Balance Sheet Data VRA Quote Vera Bradle

Weighted Average Cost Of Capital VRA Quote Vera Bradle

Share Price $ 13.92
Diluted Shares Outstanding 39
Cost of Debt
Tax Rate 53.3
After-tax Cost of Debt 3.0
Risk Free Rate
Market Risk Premium
Cost of Equity 7.87
Total Debt 0.00
Total Equity 501.12
Total Capital 501.12
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash VRA Quote Vera Bradle

Terminal Value VRA Quote Vera Bradle

Growth in perpetuity method:
Long term growth rate
WACC (%) 7.9
Free cash flow (t+1) 38.17
Terminal Value 978.84
Present Value of Terminal Value 669.28

Intrinsic Value VRA Quote Vera Bradle

Enterprise Value 824
Net Debt -123
Equity Value 947
Shares Outstanding 36
Equity Value Per Share 26

Results Unlevered DCF VRA Quote Vera Bradle