AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)
AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Unlevered

Zynga Inc. Quote

Zynga Inc. (ZNGA)

5.30 -0.13 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data ZNGA Quote Zynga Inc.

Balance Sheet Data ZNGA Quote Zynga Inc.

Weighted Average Cost Of Capital ZNGA Quote Zynga Inc.

Share Price $ 5.3
Diluted Shares Outstanding 879
Cost of Debt
Tax Rate 42.3
After-tax Cost of Debt 4.2
Risk Free Rate
Market Risk Premium
Cost of Equity 5.97
Total Debt 0.00
Total Equity 4,717.00
Total Capital 4,717.00
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash ZNGA Quote Zynga Inc.

Terminal Value ZNGA Quote Zynga Inc.

Growth in perpetuity method:
Long term growth rate
WACC (%) 6.0
Free cash flow (t+1) -58.97
Terminal Value -2,948.55
Present Value of Terminal Value -2,203.33

Intrinsic Value ZNGA Quote Zynga Inc.

Enterprise Value -2,421
Net Debt -581
Equity Value -1,840
Shares Outstanding 890
Equity Value Per Share -2

Results Unlevered DCF ZNGA Quote Zynga Inc.