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 Unlevered

Cable One Inc. Quote

Cable One Inc. (CABO)

1,770.18 -2.83 Communication Services
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data CABO Quote Cable One I

Balance Sheet Data CABO Quote Cable One I

Weighted Average Cost Of Capital CABO Quote Cable One I

Share Price $ 1770.18
Diluted Shares Outstanding 6
Cost of Debt
Tax Rate 39.3
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 5.96
Total Debt 531.00
Total Equity 10,621.08
Total Capital 11,152.08
Debt Weighting 4.76
Equity Weighting 95.24
Wacc

Build Up Free Cash CABO Quote Cable One I

Terminal Value CABO Quote Cable One I

Growth in perpetuity method:
Long term growth rate
WACC (%) 5.9
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value CABO Quote Cable One I

Enterprise Value -
Net Debt 393
Equity Value -
Shares Outstanding 6
Equity Value Per Share -

Results Unlevered DCF CABO Quote Cable One I