Loading...
Definitive Analysis

Asset Classes

Financial Statements

Fundamentals

Miscellaneous

Industry

Sector

Start 7 Day Free Trial View Pricing Plans
🔒 You’re viewing a full-feature preview (NVDA only).
Unlock access to 49,000+ stocks, sectors, and industries with your 7-day free trial

Apple Inc.

ID: AAPL SECTOR: Technology INDUSTRY: Consumer Electronics
271.06
-2.37 (-0.87%)
Ref: 2026-04-24

Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM $133.25 - $243.43 $178.02
Multi-Stage DDM $100.63 - $110.15 $105.30
Blended Fair Value $141.66
Stock Price$259.51

Dividend History (Last 10 Years)

Metric 2025202420232022202120202019201820172016
DPS 1.0280.9890.9500.9090.8580.8030.7590.6860.6080.552
YoY % 3.95%4.05%4.53%5.97%6.78%5.80%10.75%12.79%10.07%10.69%
Yield 0.40%0.38%0.37%0.35%0.33%0.31%0.29%0.26%0.23%0.21%

CAGRValue
5 Year5.05%
10 Year7.49%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth 3.56% to 5.56% 4.56%
WACC9.00%9.00%
Fair Value $133.25 - $243.43 $178.02

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio 20.0% 12.5% 7.5%
(*) Adjusted Net Income 112,010.00 112,010.00 112,010.00
(=) Cash Required 22,402.00 14,001.25 8,400.75
(=) Excess Retained per Share 5.97 6.53 6.91
LTM Dividend per Share 1.028 1.028 1.028
(=) Adjusted Dividend 7.000 7.560 7.933

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income 112,010.00 117,117.64122,458.18128,042.25133,880.96139,985.90
Projected Dividends 15,421.00 29,279.4150,207.8572,984.0897,733.10125,987.31

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV 27,776.37 28,044.59 28,312.80
Year 2 PV 43,279.76 44,119.63 44,967.58
Year 3 PV 57,166.46 58,838.54 60,542.92
Year 4 PV 69,559.23 72,285.12 75,090.35
Year 5 PV 81,477.91 85,488.48 89,655.43
TV PV 1,230,657.40 1,291,233.65 1,354,172.13
Equity Value 1,509,917.14 1,580,010.01 1,652,741.22
Fair Value $100.63 $105.30 $110.15

Top Dividend Stocks

US Market Global Market
« 88 »
TickerCompany NameYield %DPSPayout %
6516.T 6516.T 1.33% $55.65 26.20%
688100.SS 688100.SS 1.33% $0.52 37.34%
688289.SS 688289.SS 1.33% $0.25 66.12%
EPRO-B.ST EPRO-B.ST 1.33% $0.85 36.36%
002768.SZ 002768.SZ 1.32% $0.70 22.17%
002879.SZ 002879.SZ 1.32% $0.25 73.81%
300286.SZ 300286.SZ 1.32% $0.30 36.95%
300684.SZ 300684.SZ 1.32% $0.65 60.38%
300976.SZ 300976.SZ 1.32% $0.79 35.98%
600489.SS 600489.SS 1.32% $0.31 33.93%
600686.SS 600686.SS 1.32% $0.23 51.04%
603829.SS 603829.SS 1.32% $0.29 41.39%
6055.HK 6055.HK 1.32% $0.47 19.10%
6449.TW 6449.TW 1.32% $2.29 39.61%
688093.SS 688093.SS 1.32% $0.49 33.88%
ASPO.HE ASPO.HE 1.32% $0.09 14.38%
NA9.DE NA9.DE 1.32% $1.00 25.87%
002353.SZ 002353.SZ 1.31% $0.93 33.49%
002859.SZ 002859.SZ 1.31% $0.36 77.54%
002961.SZ 002961.SZ 1.31% $0.35 33.25%
003850.KS 003850.KS 1.31% $122.56 26.40%
158430.KQ 158430.KQ 1.31% $84.54 20.61%
601898.SS 601898.SS 1.31% $0.16 16.91%
605018.SS 605018.SS 1.31% $0.15 83.12%
6191.T 6191.T 1.31% $9.93 12.12%
9902.T 9902.T 1.31% $33.40 19.49%
NRCA.JK NRCA.JK 1.31% $21.84 34.93%
000370.KS 000370.KS 1.30% $71.58 4.70%
000559.SZ 000559.SZ 1.30% $0.22 74.64%
1530.HK 1530.HK 1.30% $0.32 19.42%
2982.T 2982.T 1.30% $5.48 11.64%
300088.SZ 300088.SZ 1.30% $0.08 55.80%
300677.SZ 300677.SZ 1.30% $0.51 18.70%
600737.SS 600737.SS 1.30% $0.22 35.03%
603387.SS 603387.SS 1.30% $0.11 26.34%
603444.SS 603444.SS 1.30% $5.50 26.28%
603617.SS 603617.SS 1.30% $0.10 79.26%
603915.SS 603915.SS 1.30% $0.24 58.27%
605580.SS 605580.SS 1.30% $0.29 67.76%
688550.SS 688550.SS 1.30% $0.59 29.38%
9302.T 9302.T 1.30% $48.64 37.22%
9519.SR 9519.SR 1.30% $0.09 32.44%
ASAI3.SA ASAI3.SA 1.30% $0.09 13.94%
BBLD.JK BBLD.JK 1.30% $12.00 39.59%
S58.SI S58.SI 1.30% $0.05 28.81%
000927.SZ 000927.SZ 1.29% $0.03 42.86%
001229.SZ 001229.SZ 1.29% $0.56 82.58%
001283.SZ 001283.SZ 1.29% $0.90 39.06%
0R43.L 0R43.L 1.29% $3.31 17.30%
192820.KS 192820.KS 1.29% $2,299.12 52.32%