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

Xtrackers MSCI Kokusai Equity ETF Quote

Xtrackers MSCI (KOKU)

60.36 0.627
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data KOKU Quote Xtrackers M

Balance Sheet Data KOKU Quote Xtrackers M

Weighted Average Cost Of Capital KOKU Quote Xtrackers M

Share Price $ 60.3612
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate -
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 2.46
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 KOKU Quote Xtrackers M

Terminal Value KOKU Quote Xtrackers M

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 KOKU Quote Xtrackers M

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

Results Unlevered DCF KOKU Quote Xtrackers M