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

Apple Inc. (AAPL)

Model: Company EPV Model Sector: Technology Industry: Consumer Electronics

Valuation Snapshot

Intrinsic Range$65.04 — $89.86
Selected Value (Mid)$77.45
Live Price$258.21
Upside / Downside-70.01%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$65.04$77.45$89.86

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
WACC9.08%

Reverse EPV (Market Implied)

Interpretation: If "Implied EBIT Margin" > "Actual EBIT Margin", market expects profitability to improve.

MetricActual (Current LTM)Market Implied (Reverse)
EBIT Margin31.97%101.83%
NOPAT (Earnings)112,280,891,893357,633,068,798
Enterprise Value1,236,573,699,2573,938,690,185,000

Valuation Details

MetricLowMidHigh
Enterprise Value1,051,087,644,3681,236,573,699,2571,422,059,754,145
Equity Value972,249,644,3681,157,735,699,2571,343,221,754,145

High-Upside EPV Screener

« Prev Page 14 of 38 Next »
Ticker Company Price EPV (Mid) Upside %
AMIN.JK PT Ateliers Mecaniques D'Indonesie Tbk $258.00 $364.52 4,129.00%
7064.T Howtelevision, Inc. $1,313.00 $1,854.73 4,126.00%
1434.T Jesco Holdings, Inc. $1,522.00 $2,149.81 4,125.00%
7435.T Nadex Co., Ltd. $983.00 $1,388.37 4,124.00%
001270.KS BOOKOOK Securities Co., Ltd. $57,500.00 $81,202.83 4,122.00%
BABP.JK PT Bank MNC Internasional Tbk $65.00 $91.76 4,117.00%
AARTISURF.BO Aarti Surfactants Limited $383.50 $541.27 4,114.00%
5025.T MERCURY REALTECH INNOVATOR Inc. $683.00 $963.53 4,107.00%
9368.T Kimura Unity Co., Ltd. $898.00 $1,266.42 4,103.00%
1264.TWO Tehmag Foods Corporation $279.00 $393.45 4,102.00%
6563.T Mirai Works Inc. $636.00 $896.62 4,098.00%
RGN.AX Region Group $2.32 $3.27 4,095.00%
STANLY.BK Thai Stanley Electric Public Company Limited $188.50 $265.65 4,093.00%
3817.T SRA Holdings, Inc. $5,440.00 $7,664.56 4,089.00%
PT.BK Premier Technology Public Company Limited $12.10 $17.05 4,088.00%
SEBC.F Skandinaviska Enskilda Banken AB (publ) $18.48 $26.03 4,087.00%
1307.TW San Fang Chemical Industry Co., Ltd. $31.15 $43.87 4,085.00%
BAMPSL.BO Bampsl Securities Limited $21.50 $30.28 4,085.00%
272450.KS Jin Air Co., Ltd. $6,800.00 $9,576.11 4,083.00%
4832.T JFE Systems, Inc. $2,382.00 $3,354.39 4,082.00%
ECSC.L ECSC Group plc $52.50 $73.90 4,076.00%
TEA.AX Tasmea Ltd $4.16 $5.85 4,073.00%
1562.KL Sports Toto Berhad $1.35 $1.90 4,072.00%
CDM.AX Cadence Capital Limited $0.73 $1.03 4,068.00%
6750.T Elecom Co., Ltd. $1,715.00 $2,412.52 4,067.00%
GOLKONDA.BO Golkonda Aluminium Extrusions Limited $8.39 $11.80 4,062.00%
M3V.DE MeVis Medical Solutions AG $24.60 $34.58 4,056.00%
0278.HK Wah Ha Realty Company Limited $4.06 $5.71 4,054.00%
600216.SS Zhejiang Medicine Co., Ltd. $14.06 $19.75 4,049.00%
PJW.BK Panjawattana Plastic Public Company Limited $2.06 $2.89 4,047.00%
601717.SS ZCZL Industrial Technology Group Company Limited Class A $24.40 $34.25 4,038.00%
4516.T Nippon Shinyaku Co., Ltd. $5,630.00 $7,902.40 4,036.00%
6309.T Tomoe Engineering Co., Ltd. $1,797.00 $2,521.68 4,033.00%
9545.SR International Human Resources Company $5.57 $7.82 4,031.00%
069080.KQ Webzen Inc. $12,940.00 $18,153.95 4,029.00%
PARNAXLAB.BO Parnax Lab Limited $125.15 $175.54 4,027.00%
AKASH.NS Akash Infra-Projects Limited $24.10 $33.79 4,019.00%
3617.TW Cyber Power Systems, Inc. $209.50 $293.66 4,017.00%
1675.HK Asiainfo Technologies Limited $7.75 $10.86 4,011.00%
5258.KL Bank Islam Malaysia Berhad $2.28 $3.19 4,010.00%
COMFINCAP.BO Comfort Fincap Limited $7.30 $10.23 4,009.00%
SNZ.AX Summerset Group Holdings Limited $10.76 $15.07 4,009.00%
GLVA.JK PT Galva Technologies Tbk $418.00 $585.42 4,005.00%
9110.T NS United Kaiun Kaisha, Ltd. $6,190.00 $8,667.23 4,002.00%
PANS.JK PT Panin Sekuritas Tbk $1,500.00 $2,100.10 4,001.00%
600420.SS Shanghai Shyndec Pharmaceutical Co., Ltd. $10.33 $14.46 4,000.00%
9622.SR Shmoh Almadi Co. $8.90 $12.46 3,999.00%
CPTGF.BK C.P. Tower Growth Leasehold Property Fund $5.10 $7.14 3,996.00%
OVO.WA Ovostar Union Public Company Limited $70.00 $97.95 3,993.00%
VCX.AX Vicinity Centres $2.54 $3.55 3,993.00%