A meaningful DCF fair value isn't available for Apex Treasury Corporation Class A (APXT) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
What would today's price require?
$10.14 is justified only if free cash flow grows about -1.2% a year (fading to 2.5% long-run) at a 7.5% required return.
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$10.14
Market-Implied Growth
-1.2%/yr
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for APXT (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $81.6M · 0.19B shares · net cash $471.1M
Estimated Fair Value
$12.50
+23.2% vs $10.14
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $10.14; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $15.47 | $17.08 | $19.23 | $22.24 | $26.74 |
| 6.5% | $12.84 | $13.81 | $15.02 | $16.58 | $18.65 |
| 7.5% | $11.10 | $11.73 | $12.50 | $13.43 | $14.60 |
| 8.5% | $9.85 | $10.30 | $10.82 | $11.43 | $12.17 |
| 9.5% | $8.91 | $9.24 | $9.62 | $10.05 | $10.55 |
