Historical Financials (8 Years)
| Metric |
|---|
Valuation Assumptions
Growth Rate Intervals
Valuation Results
DCF Model
Free Cash Flow = Operating Cash Flow − CapEx − Stock-based compensation
Enterprise Value
Enterprise value—
Total debt + financial leases—
Total cash and equivalents—
Minority interest + preferred stock—
Total equity—
Total common shares
Enterprise Value/Share—
Equity Value (to common shareholders)
Equity Value/Share
Current Price—
—
Owner Earnings Model
Owner Earnings = Net Income + Depreciation & Amortization − CapEx − Increase in Working Capital
Enterprise Value
Enterprise value—
Total debt + financial leases—
Total cash and equivalents—
Minority interest + preferred stock—
Total equity—
Total common shares
Enterprise Value/Share—
Equity Value (to common shareholders)
Equity Value/Share
Current Price—
—
Calculation breakdown
DCF model – middle work
| Input | Value |
|---|
Owner earnings model – middle work
| Input | Value |
|---|