Share Price | $ 99.6002 |
Diluted Shares Outstanding | 687 |
Cost of Debt | |
Tax Rate | 19.3 |
After-tax Cost of Debt | - |
Risk Free Rate | |
Market Risk Premium | |
Cost of Equity | 10.97 |
Total Debt | 3,935.00 |
Total Equity | 69,620.54 |
Total Capital | 73,555.54 |
Debt Weighting | 5.35 |
Equity Weighting | 94.65 |
Wacc |
Growth in perpetuity method: | |
---|---|
Long term growth rate | |
WACC (%) | 10.7 |
Free cash flow (t+1) | 0.00 |
Terminal Value | 0.00 |
Present Value of Terminal Value | 0.00 |
Enterprise Value | - |
Net Debt | -82,398 |
Equity Value | - |
Shares Outstanding | 699 |
Equity Value Per Share | - |