Purple Panda can sustain this annual FCF forever, the company has a weighted average cost of capital of 11.70%, the company does not currently own any marketable securities, there are 45,000 shares of Purple Panda outstanding the company's value of debt is 45% of its total entity value, and the company's value of preferred shares is 25% of its total entity value. Attributes of Purple Panda Value Total Entity Value $15,128,205 Value of Common Equity Intrinsic value (per share)