AAPL 186.61 +0.12 (+0.06%)MSFT 126.9 +0.03 (+0.02%)FB 184.76 +0.03 (+0.02%)ZNGA 6.17 0 (+0.08%)NVDA 155.05 -0.2 (-0.13%)WBA 52.73 +0.06 (+0.11%)GOOG 1148.79 -1.09 (-0.09%)PIH 5.7 -0.12 (-2.06%)
AAPL 186.61 +0.12 (+0.06%)MSFT 126.9 +0.03 (+0.02%)FB 184.76 +0.03 (+0.02%)ZNGA 6.17 0 (+0.08%)NVDA 155.05 -0.2 (-0.13%)WBA 52.73 +0.06 (+0.11%)GOOG 1148.79 -1.09 (-0.09%)PIH 5.7 -0.12 (-2.06%)

Discounted Cash Flow (DCF) Analysis Levered

Alpha Pro Tech Ltd. Quote

Alpha Pro Tech (APT)

3.63 -0.09 Basic Materials
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow APT Quote Alpha Pro T

Weighted Average Cost Of Capital APT Quote Alpha Pro T

Share Price $ 3.63
Diluted Shares Outstanding 19
Cost of Debt
Tax Rate 25.0
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 10.06
Total Debt 0.00
Total Equity 61.71
Total Capital 61.71
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow APT Quote Alpha Pro T

Terminal Value APT Quote Alpha Pro T

Growth in perpetuity method:
Long term growth rate
WACC (%) 10.1
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value APT Quote Alpha Pro T

Enterprise Value -
Net Debt -10
Equity Value -
Shares Outstanding 17
Equity Value Per Share -

Results Levered DCF APT Quote Alpha Pro T