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 16 of 38 Next »
Ticker Company Price EPV (Mid) Upside %
DIVA.JK PT Distribusi Voucher Nusantara Tbk $170.00 $235.45 3,850.00%
SGY.TO Surge Energy Inc. $6.66 $9.22 3,847.00%
7033.T Management Solutions co.,Ltd. $1,359.00 $1,881.30 3,843.00%
HBH.DE HORNBACH Holding AG & Co. KGaA $81.80 $113.22 3,841.00%
HTSC.L Huatai Securities Co., Ltd. $22.00 $30.45 3,841.00%
6402.T Kanematsu Engineering Co., Ltd. $1,658.00 $2,294.58 3,839.00%
6195.T Hope, Inc. $219.00 $302.99 3,835.00%
KALYANI.BO Kalyani Cast-Tech Limited $454.00 $628.08 3,834.00%
HABITAT.SN Administradora de Fondos de Pensiones Habitat S.A. $1,551.90 $2,146.32 3,830.00%
OLVAS.HE Olvi Oyj $31.55 $43.63 3,829.00%
002001.SZ Zhejiang NHU Company Ltd. $25.55 $35.33 3,827.00%
4685.T Ryoyu Systems Co., Ltd. $3,565.00 $4,928.36 3,824.00%
RUPA.BO Rupa & Company Limited $162.50 $224.61 3,822.00%
1476.HK Financial Street Securities Co., Limited $1.89 $2.61 3,817.00%
002056.SZ Hengdian Group DMEGC Magnetics Co. ,Ltd $20.13 $27.80 3,809.00%
6254.T Nomura Micro Science Co., Ltd. $3,030.00 $4,183.98 3,809.00%
BOSS.DE Hugo Boss AG $36.03 $49.74 3,805.00%
4248.T Takemoto Yohki Co., Ltd. $851.00 $1,174.61 3,803.00%
MULT3.SA Multiplan Empreendimentos Imobiliários S.A. $27.71 $38.22 3,795.00%
PTNT3.SA Pettenati S.A. Industria Têxtil $8.56 $11.81 3,795.00%
OPCT3.SA OceanPact Serviços Marítimos S.A. $8.54 $11.78 3,790.00%
600757.SS Changjiang Publishing & Media Co.,Ltd $8.99 $12.40 3,789.00%
ASRI.JK PT Alam Sutera Realty Tbk $167.00 $230.26 3,788.00%
JPPOWER.BO Jaiprakash Power Ventures Limited $17.47 $24.09 3,788.00%
ZBINTXPP.BO Binayak Tex Processors Limited $2,555.50 $3,520.62 3,777.00%
4394.T eXmotion Co., Ltd. $785.00 $1,081.44 3,776.00%
CASH3.SA Méliuz S.A. $4.10 $5.64 3,761.00%
5236.KL Matrix Concepts Holdings Berhad $1.31 $1.80 3,755.00%
1438.T Gifu landscape architect Co., Ltd. $1,800.00 $2,475.39 3,752.00%
PTPW.JK PT Pratama Widya Tbk $1,035.00 $1,422.46 3,744.00%
601900.SS Southern Publishing and Media Co.,Ltd. $13.79 $18.95 3,739.00%
7836.T AVIX,Inc. $87.00 $119.52 3,738.00%
IRC.BK Inoue Rubber (Thailand) Public Company Limited $11.70 $16.07 3,738.00%
002128.SZ Inner Mongolia Dian Tou Energy Corporation Limited $30.04 $41.26 3,736.00%
9828.T Genki Global Dining Concepts Corp $3,110.00 $4,271.27 3,734.00%
3937.T Ubicom Holdings, Inc. $1,043.00 $1,432.32 3,733.00%
4662.T Focus Systems Corporation $1,824.00 $2,504.39 3,730.00%
MHLXMIRU.BO Mahalaxmi Rubtech Limited $204.00 $279.92 3,722.00%
1814.T Daisue Construction Co., Ltd. $3,825.00 $5,248.14 3,721.00%
4380.T M - mart Inc. $1,290.00 $1,769.87 3,720.00%
IBAT.CN International Battery Metals Ltd. $0.41 $0.56 3,720.00%
7937.T Tsutsumi Jewelry Co.,Ltd. $2,633.00 $3,612.29 3,719.00%
ICP1V.HE Incap Oyj $9.80 $13.44 3,719.00%
TACC.BK T.A.C. Consumer Public Company Limited $5.20 $7.13 3,718.00%
CTC-A.TO Canadian Tire Corporation, Limited $177.81 $243.86 3,715.00%
600269.SS Jiangxi Ganyue Expressway CO.,LTD. $5.20 $7.13 3,714.00%
9413.T TV TOKYO Holdings Corporation $4,565.00 $6,260.58 3,714.00%
AIS.AX Aeris Resources Limited $0.67 $0.92 3,713.00%
BUOU.SI Frasers Logistics & Commercial Trust $1.01 $1.39 3,713.00%
PJP.WA PJP Makrum S.A. $16.10 $22.07 3,706.00%