AAPL 111.81 +1.73 (+1.57%)MSFT 207.42 +4.88 (+2.41%)FB 254.75 +6.6 (+2.66%)ZNGA 8.7 +0.07 (+0.81%)NVDA 505.51 +4.82 (+0.96%)WBA 35.72 -0.07 (-0.20%)GOOG 1465.46 +34.3 (+2.40%)PIH 3.91 0 (0.00%)
AAPL 111.81 +1.73 (+1.57%)MSFT 207.42 +4.88 (+2.41%)FB 254.75 +6.6 (+2.66%)ZNGA 8.7 +0.07 (+0.81%)NVDA 505.51 +4.82 (+0.96%)WBA 35.72 -0.07 (-0.20%)GOOG 1465.46 +34.3 (+2.40%)PIH 3.91 0 (0.00%)

Discounted Cash Flow (DCF) Analysis Levered

NetEase Inc. Quote

NetEase Inc. (NTES)

484.28 4.39 Communication Services
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow NTES Quote NetEase Inc

Weighted Average Cost Of Capital NTES Quote NetEase Inc

Share Price $ 484.28
Diluted Shares Outstanding 130
Cost of Debt
Tax Rate 17.0
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 8.88
Total Debt 0.00
Total Equity 63,924.96
Total Capital 63,924.96
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow NTES Quote NetEase Inc

Terminal Value NTES Quote NetEase Inc

Growth in perpetuity method:
Long term growth rate
WACC (%) 8.9
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value NTES Quote NetEase Inc

Enterprise Value -
Net Debt -25,678
Equity Value -
Shares Outstanding 132
Equity Value Per Share -

Results Levered DCF NTES Quote NetEase Inc