DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Apex Treasury Corporation Class A (APXT)

Financial Services | Shell Companies

Today's Price

$10.15

Today's Fair Value

$9.39 -7.49%

Margin of Safety

-8.09%

Projected Value (5Y)

$15.13 +49.06%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.53% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.36x)

Discount Rate