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

NetEase Inc. Quote

NetEase Inc. (NTES)

484.46 1.2 Communication Services
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data NTES Quote NetEase Inc

Balance Sheet Data NTES Quote NetEase Inc

Weighted Average Cost Of Capital NTES Quote NetEase Inc

Share Price $ 484.46
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 63,948.72
Total Capital 63,948.72
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash 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 Unlevered DCF NTES Quote NetEase Inc