AAPL 152.969 -1.68109 -1.0870297FB 196.64 +0.990005 0.50600845MSFT 270.132 +2.57159 0.96112806NVDA 222.38 +0.650406 0.2933324WBA 36.5914 -0.148602 -0.40446794ZNGA 8.18 -0.17 -2.035929
AAPL 152.969 -1.68109 -1.0870297FB 196.64 +0.990005 0.50600845MSFT 270.132 +2.57159 0.96112806NVDA 222.38 +0.650406 0.2933324WBA 36.5914 -0.148602 -0.40446794ZNGA 8.18 -0.17 -2.035929

Discounted Cash Flow (DCF) Analysis Levered

Alphabet Inc. Quote

Alphabet Inc. (GOOG)

99.60 -8.4398 Communication Services
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow GOOG Quote Alphabet In

Weighted Average Cost Of Capital GOOG Quote Alphabet In

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

Build Up Free Cash Flow GOOG Quote Alphabet In

Terminal Value GOOG Quote Alphabet In

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

Intrinsic Value GOOG Quote Alphabet In

Enterprise Value -
Net Debt -82,398
Equity Value -
Shares Outstanding 699
Equity Value Per Share -

Results Levered DCF GOOG Quote Alphabet In