Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Page: Earnings Power Value

Apple Inc.

Ticker: AAPL | Industry: Consumer Electronics | Sector: Technology
$248.04 +0.72 (0.29%)
As of: 2026-01-23

Master Data Export


Valuation Snapshot

Intrinsic Range$92.38 — $126.85
Selected Value (Mid)$109.62
Live Price$274.20
Upside / Downside-60.02%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$92.38$109.62$126.85

Normalized EBIT Margin

ScenarioMargin
Low27.18%
Mid31.97%
High36.77%

Normalized Tax Rate

MetricValue
Tax Rate15.61%

Adjusted Earnings (NOPAT)

ScenarioValue
Low95,438,758,109
Mid112,280,891,893
High129,123,025,676

Capital Structure

ComponentValue
Net Debt78,838,000,000
Shares Outstanding14,948,500,000
WACC6.54%

Reverse EPV (Market Implied)

If "Implied" > "Actual", market expects profitability to improve.

MetricActual (LTM)Market Implied
EBIT Margin31.97%73.75%
NOPAT (Earnings)112,280,891,893258,999,782,537
Enterprise Value1,717,450,844,2293,961,666,029,500

Valuation Details

MetricLowMidHigh
Enterprise Value1,459,833,217,5951,717,450,844,2291,975,068,470,863
(-) Net Debt78,838,000,00078,838,000,00078,838,000,000
(=) Equity Value1,380,995,217,5951,638,612,844,2291,896,230,470,863
(/) Shares Outstanding14,948,500,00014,948,500,00014,948,500,000
(=) Fair Value$92.38$109.62$126.85
Live Price$274.20$274.20$274.20
Upside %-66.31%-60.02%-53.74%

High-Upside EPV Screener

US Market Global Market
1 »
Ticker Company Price EPV Upside
018670.KS SK Gas Co., Ltd. $226,500.00 $362,381.19 59.99%
3157.T GEOLIVE Group Corporation $1,505.00 $2,407.78 59.99%
0OPN.L Compagnie de l'Odet $1,346.00 $2,153.31 59.98%
XAU.TO Goldmoney Inc. $10.20 $16.31 59.95%
8908.T Mainichi Comnet Co., Ltd. $829.00 $1,325.49 59.89%
SPPP Sprott Physical Platinum and Palladium Trust $19.54 $31.24 59.88%
7446.T Tohoku Chemical Co., Ltd. $3,825.00 $6,114.85 59.87%
1850.HK HSC Resources Group Limited $0.60 $0.96 59.81%
600546.SS Shanxi Coal International Energy Group Co.,Ltd $10.25 $16.38 59.80%
CONFIPET.BO Confidence Petroleum India Limited $36.13 $57.73 59.79%
6287.T Sato Holdings Corporation $2,385.00 $3,810.43 59.77%
APLLTD.BO Alembic Pharmaceuticals Limited $825.15 $1,318.19 59.75%
NATPLASTI.BO National Plastic Technologies Limited $281.00 $448.82 59.72%
3375.T Zoa Corporation $1,900.00 $3,031.56 59.56%
SERNT.IS Seranit Granit Seramik Sanayi ve Tcrt AS $8.35 $13.32 59.55%
RTW.L RTW Biotech Opportunities Ltd USD $2.20 $3.51 59.54%
KMDS.JK PT Kurniamitra Duta Sentosa, Tbk $670.00 $1,068.87 59.53%
0778.HK Fortune Real Estate Investment Trust $4.88 $7.78 59.52%
6793.TWO Tien Li Offshore Wind Technology Co., Ltd. $5.55 $8.85 59.49%
TQM-R.BK TQM Alpha Public Company Limited $11.60 $18.50 59.49%
GEKTERNA.AT GEK TERNA Holdings, Real Estate, Construction S.A. $25.40 $40.48 59.38%
MMP-UN.TO Precious Metals and Mining Trust $3.82 $6.09 59.36%
4595.T Mizuho Medy Co.,Ltd. $1,717.00 $2,735.75 59.33%
600483.SS Fujian Funeng Co., Ltd. $9.58 $15.26 59.33%
ABA.AX Auswide Bank Ltd $5.11 $8.14 59.30%
COTTO.BK SCG Ceramics Public Company Limited $0.99 $1.58 59.27%
6262.KL Innoprise Plantations Berhad $1.86 $2.96 59.23%
0RP4.L Italmobiliare S.p.A. $28.90 $46.01 59.22%
FDJ.PA FDJ United $30.04 $47.82 59.19%
AH-R.BK AAPICO Hitech Public Company Limited $12.90 $20.52 59.11%
5094.KL CSC Steel Holdings Berhad $1.36 $2.16 59.03%
2278.HK Hailan Holdings Limited $3.36 $5.34 58.99%
RPOWER.BO Reliance Power Limited $35.17 $55.91 58.96%
0396.HK Hing Lee (HK) Holdings Limited $0.11 $0.17 58.94%
6730.T AXELL Corporation $1,222.00 $1,941.31 58.86%
600482.SS China Shipbuilding Industry Group Power Co., Ltd. $23.27 $36.96 58.85%
6209.T NPR-Riken Corporation $3,635.00 $5,773.47 58.83%
XTB.WA XTB S.A. $73.48 $116.69 58.80%
ALUVI.PA UV Germi S.A. $2.87 $4.56 58.79%
GANESHBE.BO Ganesh Benzoplast Limited $80.78 $128.26 58.77%
SONDA.SN Sonda S.A. $351.25 $557.63 58.76%
BTPN.JK PT Bank SMBC Indonesia Tbk $2,140.00 $3,397.14 58.74%
6357.T Sansei Technologies, Inc. $2,420.00 $3,839.94 58.68%
PROF-B.ST ProfilGruppen AB (publ) $118.50 $188.01 58.66%
WEGE.JK PT Wijaya Karya Bangunan Gedung Tbk $69.00 $109.45 58.63%
1937.HK JiaChen Holding Group Limited $0.18 $0.28 58.61%
8102.TWO Jeilin Technology Co., Ltd. $61.30 $97.22 58.60%
8629.HK Guangdong Syntrust GK Testing and Certification Tech Service Center Co., Ltd. $8.84 $14.02 58.60%
PINFRA.MX Promotora y Operadora de Infraestructura, S. A. B. de C. V. $266.79 $422.93 58.53%
7863.T Hiraga Co.,Ltd. $1,036.00 $1,642.18 58.51%