GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Alpha Pro Tech Ltd (AMEX:APT) » Definitions » Intrinsic Value: Projected FCF

Alpha Pro Tech (Alpha Pro Tech) Intrinsic Value: Projected FCF : $9.69 (As of May. 13, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Alpha Pro Tech Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-13), Alpha Pro Tech's Intrinsic Value: Projected FCF is $9.69. The stock price of Alpha Pro Tech is $4.81. Therefore, Alpha Pro Tech's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Alpha Pro Tech's Intrinsic Value: Projected FCF or its related term are showing as below:

APT' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.46   Med: 0.74   Max: 1.22
Current: 0.51

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Alpha Pro Tech was 1.22. The lowest was 0.46. And the median was 0.74.

APT's Price-to-Projected-FCF is ranked better than
75.61% of 1148 companies
in the Construction industry
Industry Median: 0.925 vs APT: 0.51

Alpha Pro Tech Intrinsic Value: Projected FCF Historical Data

The historical data trend for Alpha Pro Tech's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Alpha Pro Tech Intrinsic Value: Projected FCF Chart

Alpha Pro Tech Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.94 9.12 9.15 8.65 9.69

Alpha Pro Tech Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 8.28 8.84 9.30 9.69 -

Competitive Comparison of Alpha Pro Tech's Intrinsic Value: Projected FCF

For the Building Products & Equipment subindustry, Alpha Pro Tech's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Alpha Pro Tech's Price-to-Projected-FCF Distribution in the Construction Industry

For the Construction industry and Industrials sector, Alpha Pro Tech's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Alpha Pro Tech's Price-to-Projected-FCF falls into.



Alpha Pro Tech Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Alpha Pro Tech's Free Cash Flow(6 year avg) = $4.61.

Alpha Pro Tech's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(10.125989035996*4.6056+61.643*0.8)/11.389
=8.42

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Alpha Pro Tech  (AMEX:APT) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Alpha Pro Tech's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=4.81/8.424853376432
=0.57

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Alpha Pro Tech Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Alpha Pro Tech's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Alpha Pro Tech (Alpha Pro Tech) Business Description

Industry
Traded in Other Exchanges
Address
60 Centurian Drive, Suite 112, Markham, ON, CAN, L3R 9R2
Alpha Pro Tech Ltd is involved in the business of developing, manufacturing, and marketing of disposable protective apparel, building supply, and infection control products principally in the United States. It operates its business through segment which includes Building Supply and Disposable Protective Apparel. It mainly offers a line of construction supply weatherization products, namely house wrap and synthetic roof underlayment as well as other woven material, different styles of disposable products like shoe covers, bouffant caps, gowns, coveralls, lab coats, frocks and other miscellaneous products. It also provides face masks and eye shields. It generates most of its revenues from the sale of products across the United States.
Executives
James Buchan director 60 CENTURIAN DRIVE, SUITE 112, MARKHAM A6 L3R9R2
Benjamin A Shaw director 160 CENTURIAN DRIVE, SUITE 112, MARKHAM A6 L3R 9R2
John Ritota director C/O ALPHA PRO TECH LTD, 60 CENTURIAN DR STE 112, MARKHAM ONTARIO CANADA A1 L3R9R2
David R Garcia director 60 CENTURIAN DRIVE, SUITE 112, MARKHAM A6 L3R9R2
Charles D Montgomery officer: Sr. V.P. Engineered Products 60 CENTURIAN DRIVE SUITE#112, MARKHAM A6 L3R 9R2
Russell Manock director C/O ALPHA PRO TECH LTD, 60 CENTURIAN DR, MARKHAM CANADA A6 9999999999
Lloyd Hoffman officer: CFO and Sr VP Finance and Admi C/O ALPHA PRO TECH LTD, 60 CENTURIAN DRIVE STE 112, MARKHAM ONTARIO CANADA A1 L3R9R2
Mcdonald Colleen J officer: CFO 60 CENTURIAN DRIVE SUITE 112, MARKHAM A6 L3R 9R2
Donna Millar director 60 CENTURIAN DRIVE, SUITE 112, MARKHAM A6 L3R 9R2
David B Anderson director 60 CENTURIAN DRIVE SUITE # 112, MARKHAM A6 L3R 9R2
Al Millar director, officer: President C/O ALPHA PRO TECH LTD, 60 CENTURIAN DRIVE STE 112, MARKHAM ONTARIO CANADA A1 L3R9R2
Sheldon Hoffman director, officer: C.E.O. 60 ENTURIAN DRIVE STE 112, C/O ALPHA PRO TECH LTD, MARKHAM ONTAIRO CANADA A6 0000
Donald Bennett director
Scheerer Michael officer: Sr VP- Sales & marketing 60 CENTURIAN DRIVE STE 112, C/O ALPHA PRO TECH LTD, MARKHAM ONTARIO CANA A6 0000
Robert Isaly director