AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)
AAPL 193.32 +0.46 (+0.24%)MSFT 133.04 +0.1 (+0.08%)FB 181.4 +1.03 (+0.57%)ZNGA 6.2 +0.08 (+1.23%)NVDA 144.91 +0.48 (+0.33%)WBA 52.67 +0.01 (+0.02%)GOOG 1088.38 +1.34 (+0.12%)PIH 5.73 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Unlevered

Zafgen Inc. Quote

Zafgen Inc. (ZFGN)

1.40 0.04 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 $ 1.4
Diluted Shares Outstanding 13
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity -0.88
Total Debt 3.00
Total Equity 37.80
Total Capital 40.80
Debt Weighting 7.35
Equity Weighting 92.65
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 -182
Equity Value -
Shares Outstanding 27
Equity Value Per Share -

Results Unlevered DCF ZFGN Quote Zafgen Inc.