Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
EPV Analysis: AAPL Definitive Analysis
Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start 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$255.53
Upside / Downside-69.76%

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%101.00%
NOPAT (Earnings)112,280,891,893354,697,194,091
Enterprise Value1,234,127,191,6083,898,628,205,000

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

US Stocks Global Stocks
« Prev Page 25 of 38 Next »
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
HSW.IR Hostelworld Group plc $1.59 $2.03 2,776.00%
4445.T Living Technologies Inc. $3,600.00 $4,596.36 2,768.00%
000521.SZ Changhong Meiling Co., Ltd. $6.68 $8.53 2,767.00%
DEEPAKFERT.BO Deepak Fertilisers And Petrochemicals Corporation Limited $1,243.70 $1,587.77 2,766.00%
KRU.WA KRUK Spólka Akcyjna $498.50 $636.26 2,763.00%
BFF.MI BFF Bank S.p.A. $9.46 $12.07 2,762.00%
6171.T C.E.Management Integrated Laboratory Co.Ltd $421.00 $537.24 2,761.00%
0QPV.L Von Roll Holding AG $0.84 $1.07 2,760.00%
1345.HK Shanghai Pioneer Holding Ltd $2.30 $2.93 2,760.00%
254A.T Ai Fusion Capital Group Corp. $903.00 $1,151.83 2,756.00%
7057.T New Constructor's Network Co., Ltd. $1,103.00 $1,406.87 2,755.00%
4025.T Taki Chemical Co., Ltd. $3,965.00 $5,056.51 2,753.00%
601600.SS Aluminum Corporation of China Limited $13.97 $17.81 2,752.00%
9507.T Shikoku Electric Power Company, Incorporated $1,568.00 $1,998.84 2,748.00%
0929.HK IPE Group Limited $0.76 $0.97 2,746.00%
4042.T Tosoh Corporation $2,415.00 $3,077.82 2,745.00%
4003.SR United Electronics Company $85.70 $109.21 2,744.00%
4097.T Koatsu Gas Kogyo Co., Ltd. $1,145.00 $1,459.05 2,743.00%
REMSONSIND.BO Remsons Industries Limited $122.40 $155.97 2,742.00%
1558.TW Zeng Hsing Industrial Co., Ltd. $104.50 $133.14 2,741.00%
UFLEX.BO Uflex Limited $488.30 $622.13 2,741.00%
7740.T Tamron Co.,Ltd. $1,050.00 $1,337.68 2,740.00%
SIMAT.BK Simat Technologies Public Company Limited $1.27 $1.62 2,734.00%
244920.KS Aplus Asset Advisor Co. Ltd $9,200.00 $11,714.78 2,733.00%
MC-R.BK MC Group Public Company Limited $11.40 $14.51 2,732.00%
WIK.WA Wikana S.A. $7.35 $9.36 2,732.00%
002393.SZ Tianjin Lisheng Pharmaceutical Co.,Ltd. $21.80 $27.75 2,728.00%
002608.SZ Jiangsu Guoxin Corp. Ltd. $7.51 $9.56 2,726.00%
ASIMAR.BK Asian Marine Services Public Company Limited $1.51 $1.92 2,725.00%
2587.T Suntory Beverage & Food Limited $4,794.00 $6,097.18 2,718.00%
4731.KL Scientex Berhad $3.55 $4.51 2,718.00%
BASF.BO BASF India Limited $3,896.45 $4,953.55 2,713.00%
028100.KS Dong-Ah Geological Engineering Company Ltd. $17,440.00 $22,165.38 2,710.00%
PENTA.IS Penta Teknoloji Urunleri Dagitim Ticaret A.S. $13.50 $17.16 2,710.00%
6637.T Terasaki Electric Co.,Ltd. $4,620.00 $5,870.91 2,708.00%
8789.T FinTech Global Incorporated $140.00 $177.92 2,708.00%
DMAS.JK PT Puradelta Lestari Tbk $131.00 $166.47 2,708.00%
QHPF.BK Quality Houses Leasehold Property Fund $4.22 $5.36 2,704.00%
ALODC.PA Omer-Decugis & Cie S.A. $7.82 $9.93 2,698.00%
0Q3C.L SÜSS MicroTec SE $43.22 $54.87 2,695.00%
9795.T Step Co.,Ltd. $2,462.00 $3,125.29 2,694.00%
9574.SR Professional Medical Expertise Co. $99.85 $126.70 2,689.00%
1155.KL Malayan Banking Berhad $10.70 $13.57 2,685.00%
CPU.AX Computershare Limited $34.03 $43.17 2,685.00%
EDP.LS EDP - Energias de Portugal, S.A. $4.07 $5.16 2,682.00%
KELLTONTEC.BO Kellton Tech Solutions Limited $18.22 $23.10 2,680.00%
6864.T NF Holdings Corporation $1,136.00 $1,440.30 2,679.00%
KBCA.BR KBC Ancora SCA $75.10 $95.22 2,679.00%
9022.T Central Japan Railway Company $4,371.00 $5,541.53 2,678.00%
TMD.BK Thai Metal Drum Manufacturing Public Company Limited $25.50 $32.31 2,672.00%