AAPL 383.68 +0.95 (+0.25%)MSFT 213.67 -0.65 (-0.30%)FB 245.07 +0.57 (+0.23%)ZNGA 10.38 -0.06 (-0.57%)NVDA 419.17 -1.19 (-0.28%)WBA 40.12 +1.11 (+2.85%)GOOG 1541.74 +30.75 (+2.04%)PIH 4.58 -0.02 (-0.43%)
AAPL 383.68 +0.95 (+0.25%)MSFT 213.67 -0.65 (-0.30%)FB 245.07 +0.57 (+0.23%)ZNGA 10.38 -0.06 (-0.57%)NVDA 419.17 -1.19 (-0.28%)WBA 40.12 +1.11 (+2.85%)GOOG 1541.74 +30.75 (+2.04%)PIH 4.58 -0.02 (-0.43%)

Discounted Cash Flow (DCF) Analysis Levered

Unibel S.A. Quote

Unibel S.A. (UNBL.PA)

600.00 0 Consumer Defensive
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow UNBL.PA Quote Unibel S.A.

Weighted Average Cost Of Capital UNBL.PA Quote Unibel S.A.

Share Price $ 600
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 3.66
Total Debt 0.00
Total Equity 0.00
Total Capital 0.00
Debt Weighting 0.00
Equity Weighting 0.00
Wacc

Build Up Free Cash Flow UNBL.PA Quote Unibel S.A.

Terminal Value UNBL.PA Quote Unibel S.A.

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

Intrinsic Value UNBL.PA Quote Unibel S.A.

Enterprise Value -
Net Debt -
Equity Value -
Shares Outstanding -
Equity Value Per Share -

Results Levered DCF UNBL.PA Quote Unibel S.A.