Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Apple Inc. (AAPL)

Company Dividend Discount ModelIndustry: Consumer ElectronicsSector: Technology

Valuation Snapshot

Stable Growth$120.47 - $232.38$165.16
Multi-Stage$110.42 - $120.86$115.54
Blended Fair Value$140.35
Current Price$255.46
Upside-45.06%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS1.83%2.92%1.031.011.000.990.960.940.940.910.850.81
YoY Growth--1.23%1.39%1.24%2.59%2.74%-0.27%2.97%7.39%5.09%5.09%
Dividend Yield--0.40%0.40%0.52%0.66%0.55%0.71%1.30%2.33%2.01%2.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)112,010.00
(-) Cash Dividends Paid (M)15,421.00
(=) Cash Retained (M)96,589.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)22,402.0014,001.258,400.75
Cash Retained (M)96,589.0096,589.0096,589.00
(-) Cash Required (M)-22,402.00-14,001.25-8,400.75
(=) Excess Retained (M)74,187.0082,587.7588,188.25
(/) Shares Outstanding (M)15,039.9715,039.9715,039.97
(=) Excess Retained per Share4.935.495.86
LTM Dividend per Share1.031.031.03
(+) Excess Retained per Share4.935.495.86
(=) Adjusted Dividend5.966.526.89
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate3.94%4.94%5.94%
Fair Value$120.47$165.16$232.38
Upside / Downside-52.84%-35.35%-9.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)112,010.00117,542.61123,348.51129,441.17135,834.78142,544.19146,820.52
Payout Ratio13.77%29.01%44.26%59.51%74.75%90.00%92.50%
Projected Dividends (M)15,421.0034,103.8354,594.6877,026.57101,541.26128,289.77135,808.98

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate3.94%4.94%5.94%
Year 1 PV (M)30,967.0431,264.9731,562.91
Year 2 PV (M)45,013.5645,883.8746,762.52
Year 3 PV (M)57,667.3659,347.8761,060.73
Year 4 PV (M)69,028.5271,723.5974,496.82
Year 5 PV (M)79,190.7683,074.2487,108.60
PV of Terminal Value (M)1,378,819.461,446,436.131,516,679.88
Equity Value (M)1,660,686.701,737,730.691,817,671.46
Shares Outstanding (M)15,039.9715,039.9715,039.97
Fair Value$110.42$115.54$120.86
Upside / Downside-56.78%-54.77%-52.69%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%