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$64.90 — $89.67
Selected Value (Mid)$77.28
Live Price$255.64
Upside / Downside-69.77%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$64.90$77.28$89.67

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
WACC9.10%

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%101.04%
NOPAT (Earnings)112,280,891,893354,846,795,689
Enterprise Value1,234,127,191,6083,900,272,540,000

Valuation Details

MetricLowMidHigh
Enterprise Value1,049,008,112,8671,234,127,191,6081,419,246,270,349
Equity Value970,170,112,8671,155,289,191,6081,340,408,270,349

High-Upside EPV Screener

« Prev Page 24 of 38 Next »
Ticker Company Price EPV (Mid) Upside %
603613.SS Beijing United Information Technology Co.,Ltd. $28.36 $36.51 2,873.00%
4763.T CREEK & RIVER Co., Ltd. $1,585.00 $2,040.21 2,872.00%
4611.T Dai Nippon Toryo Company,Limited $1,352.00 $1,739.45 2,866.00%
7523.T Art Vivant Co., Ltd. $1,704.00 $2,192.32 2,866.00%
DOHOL.IS Dogan Sirketler Grubu Holding A.S. $18.05 $23.22 2,865.00%
1881.HK Regal Real Estate Investment Trust $0.35 $0.44 2,864.00%
DMT.BK Don Muang Tollway Public Company Limited $10.30 $13.25 2,864.00%
601326.SS Qinhuangdao Port Co., Ltd. $3.55 $4.56 2,857.00%
2347.HK Yoho Group Holdings Ltd. $0.67 $0.86 2,855.00%
7130.T Yamae Group Holdings Co.,Ltd. $2,600.00 $3,342.06 2,854.00%
AAKASH.NS Aakash Exploration Services Limited $8.80 $11.31 2,851.00%
2072.TWO Century Wind Power Co., Ltd. $264.00 $339.22 2,849.00%
6351.T Tsurumi Manufacturing Co., Ltd. $2,160.00 $2,774.76 2,846.00%
ODAS.IS Odas Elektrik Üretim Sanayi Ticaret A.S. $5.31 $6.82 2,846.00%
3014.TW ITE Tech. Inc $112.00 $143.85 2,844.00%
0950.HK Lee's Pharmaceutical Holdings Limited $1.58 $2.03 2,841.00%
300720.KS Hanil Cement Co., Ltd. $17,060.00 $21,906.66 2,841.00%
2266.HK Lai Si Enterprise Holding Limited $0.36 $0.46 2,839.00%
4486.T Unite and Grow Inc. $720.00 $924.25 2,837.00%
PROUD.BK Proud Real Estate Public Company Limited $0.90 $1.16 2,835.00%
MERCURYLAB.BO Mercury Laboratories Limited $825.00 $1,058.82 2,834.00%
GVREIT.BK Golden Ventures Leasehold Real Estate Investment Trust $6.55 $8.40 2,832.00%
2935.T Pickles Holdings Co.,Ltd. $1,302.00 $1,670.37 2,829.00%
PARACABLES.BO Paramount Communications Limited $38.53 $49.43 2,829.00%
5159.KL Yoong Onn Corporation Berhad $1.60 $2.05 2,826.00%
AHOG.DE Koninklijke Ahold Delhaize N.V. $34.17 $43.83 2,826.00%
4812.T Dentsu Soken Inc. $2,698.00 $3,459.89 2,824.00%
9755.T OYO Corporation $2,789.00 $3,576.51 2,824.00%
012330.KS Hyundai Mobis Co.,Ltd $366,000.00 $469,298.98 2,822.00%
0SAY.L DWS Group GmbH & Co. KGaA $57.62 $73.88 2,822.00%
5018.T MORESCO Corporation $1,561.00 $2,001.45 2,822.00%
EYAPS.AT Thessaloniki Water Supply & Sewerage Co S.A. $3.89 $4.98 2,815.00%
NONG.OL SpareBank 1 Nord-Norge $149.40 $191.42 2,812.00%
7187.T J-Lease Co.,Ltd. $1,487.00 $1,904.65 2,809.00%
ASMI.JK PT Asuransi Maximus Graha Persada Tbk $36.00 $46.11 2,809.00%
OSWALSEEDS.NS ShreeOswal Seeds and Chemicals Limited $16.45 $21.07 2,807.00%
TWPC.BK Thai Wah Public Company Limited $2.88 $3.69 2,807.00%
RPL.AX Regal Partners Limited $3.28 $4.20 2,806.00%
STARPAPER.BO Star Paper Mills Limited $160.75 $205.86 2,806.00%
0687.HK Tysan Holdings Limited $0.34 $0.44 2,804.00%
6143.T Sodick Co., Ltd. $972.00 $1,244.56 2,804.00%
6126.TWO Singatron Enterprise Co.,Ltd $31.75 $40.64 2,801.00%
GOODLUCK.BO Goodluck India Limited $1,091.50 $1,397.08 2,800.00%
7276.T Koito Manufacturing Co., Ltd. $2,354.00 $3,011.99 2,795.00%
SCHAND.BO S Chand and Company Limited $165.35 $211.49 2,791.00%
9997.HK Kangji Medical Holdings Limited $9.20 $11.77 2,789.00%
1015.KL AMMB Holdings Berhad $6.45 $8.25 2,787.00%
CFRESH.BK Seafresh Industry Public Company Limited $0.70 $0.89 2,786.00%
6432.T Takeuchi Mfg. Co., Ltd. $7,050.00 $9,012.64 2,784.00%
098070.KQ Hantech $33,300.00 $42,556.94 2,780.00%