Free Cash Flow Build Up
VMware, Inc. (VMW)
$123.34
+0.87 (+0.71%)
Year A/P |
| Revenue |
|---|
| EBITDA |
| EBIT |
| Tax Rate |
| EBIAT |
| Depreciation |
| Accounts Receivable |
| Inventories |
| Accounts Payable |
| Capital Expenditure |
| UFCF |
| WACC |
| PV UFCF |
| SUM PV UFCF |
Year A/P |
| Revenue |
|---|
| EBITDA |
| EBIT |
| Tax Rate |
| EBIAT |
| Depreciation |
| Accounts Receivable |
| Inventories |
| Accounts Payable |
| Capital Expenditure |
| UFCF |
| WACC |
| PV UFCF |
| SUM PV UFCF |