AAPL 151.9 -2.75 -1.778209FB 196.64 +0.990005 0.50600845MSFT 270.02 +2.45999 0.9194168NVDA 225.206 +3.4758 1.567582WBA 36.617 -0.123001 -0.33478796ZNGA 8.18 -0.17 -2.035929
AAPL 151.9 -2.75 -1.778209FB 196.64 +0.990005 0.50600845MSFT 270.02 +2.45999 0.9194168NVDA 225.206 +3.4758 1.567582WBA 36.617 -0.123001 -0.33478796ZNGA 8.18 -0.17 -2.035929

Discounted Cash Flow (DCF) Analysis Unlevered

Alphabet Inc. Quote

Alphabet Inc. (GOOG)

99.97 -8.07 Communication Services
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data GOOG Quote Alphabet In

Balance Sheet Data GOOG Quote Alphabet In

Weighted Average Cost Of Capital GOOG Quote Alphabet In

Share Price $ 99.97
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 69,879.03
Total Capital 73,814.03
Debt Weighting 5.33
Equity Weighting 94.67
Wacc

Build Up Free Cash 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 Unlevered DCF GOOG Quote Alphabet In