AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)
AAPL 203.88 +0.14 (+0.07%)MSFT 123.45 +0.4 (+0.33%)FB 178.27 +0.03 (+0.02%)ZNGA 5.44 +0.09 (+1.59%)NVDA 186.25 +0.19 (+0.10%)WBA 54.62 -0.33 (-0.60%)GOOG 1237.48 -0.16 (-0.01%)PIH 5.25 -0.05 (-0.94%)

Discounted Cash Flow (DCF) Analysis Unlevered

Zafgen Inc. Quote

Zafgen Inc. (ZFGN)

2.61 0.02 Healthcare
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data ZFGN Quote Zafgen Inc.

Balance Sheet Data ZFGN Quote Zafgen Inc.

Weighted Average Cost Of Capital ZFGN Quote Zafgen Inc.

Share Price $ 2.61
Diluted Shares Outstanding 27
Cost of Debt
Tax Rate -
After-tax Cost of Debt 5.0
Risk Free Rate
Market Risk Premium
Cost of Equity -0.88
Total Debt 20.00
Total Equity 70.47
Total Capital 90.47
Debt Weighting 22.11
Equity Weighting 77.89
Wacc

Build Up Free Cash ZFGN Quote Zafgen Inc.

Terminal Value ZFGN Quote Zafgen Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 0.4
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value ZFGN Quote Zafgen Inc.

Enterprise Value -
Net Debt -82
Equity Value -
Shares Outstanding 27
Equity Value Per Share -

Results Unlevered DCF ZFGN Quote Zafgen Inc.