AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)
AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Unlevered

Zynga Inc. Quote

Zynga Inc. (ZNGA)

3.95 0.07 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 $ 3.95
Diluted Shares Outstanding 914
Cost of Debt
Tax Rate 28.9
After-tax Cost of Debt 4.2
Risk Free Rate
Market Risk Premium
Cost of Equity 5.97
Total Debt 0.00
Total Equity 3,543.15
Total Capital 3,543.15
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) -37.25
Terminal Value -1,862.58
Present Value of Terminal Value -1,391.83

Intrinsic Value ZNGA Quote Zynga Inc.

Enterprise Value -1,557
Net Debt -681
Equity Value -876
Shares Outstanding 897
Equity Value Per Share -1

Results Unlevered DCF ZNGA Quote Zynga Inc.