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 26 of 38 Next »
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
9550.SR Sure Global Tech Company $60.70 $76.90 2,668.00%
6378.T Kimura Chemical Plants Co., Ltd. $1,250.00 $1,583.36 2,667.00%
2314.HK Lee & Man Paper Manufacturing Limited $2.89 $3.66 2,662.00%
UCOBANK.BO UCO Bank $29.88 $37.83 2,662.00%
5844.T Kyoto Financial Group,Inc. $3,539.00 $4,480.24 2,660.00%
IMO Imperial Oil Limited $87.61 $110.90 2,659.00%
CCOLA.IS Coca-Cola Içecek Anonim Sirketi $62.05 $78.54 2,658.00%
AWJ.AX Auric Mining Limited $0.30 $0.37 2,654.00%
7040.SR Etihad Atheeb Telecommunication Company $87.30 $110.45 2,652.00%
0A0C.L Stadler Rail AG $21.76 $27.52 2,647.00%
2301.T Gakujo Co., Ltd. $1,756.00 $2,220.88 2,647.00%
2480.T System Location Co.,Ltd. $1,691.00 $2,137.98 2,643.00%
5282.T GEOSTR Corporation $429.00 $542.37 2,643.00%
MNDO MIND C.T.I. Ltd $1.21 $1.53 2,643.00%
3359.T cotta CO.,LTD $487.00 $615.26 2,634.00%
DTL.AX Data#3 Limited $9.02 $11.39 2,633.00%
230360.KQ Echomarketing Co.,Ltd. $15,890.00 $20,071.65 2,632.00%
4138.TWO Dynamic Medical Technologies Inc. $58.70 $74.14 2,630.00%
TA1.DE Telekom Austria AG $9.83 $12.42 2,630.00%
3371.T Softcreate Holdings Corp. $2,197.00 $2,774.69 2,629.00%
601921.SS Zhejiang Publishing & Media Co., Ltd. $8.07 $10.19 2,625.00%
4839.T Wowow Inc. $1,509.00 $1,904.76 2,623.00%
6569.T Nisso Corporation $726.00 $916.32 2,621.00%
BALAXI.NS Balaxi Pharmaceuticals Limited $27.64 $34.88 2,619.00%
4761.T SAKURA KCS Corporation $1,301.00 $1,641.57 2,618.00%
3267.T Phil Company,Inc. $1,021.00 $1,287.91 2,614.00%
4997.T Nihon Nohyaku Co., Ltd. $1,005.00 $1,267.72 2,614.00%
RDTX.JK PT Roda Vivatex Tbk $13,100.00 $16,521.95 2,612.00%
9911.HK Newborn Town Inc. $12.00 $15.13 2,610.00%
600894.SS Guangzhou Guangri Stock Co.,Ltd. $9.32 $11.75 2,609.00%
6448.T Brother Industries, Ltd. $3,173.00 $4,000.08 2,607.00%
7102.T Nippon Sharyo, Ltd. $3,875.00 $4,885.25 2,607.00%
8881.T NISSHIN Group HOLDINGS Company, Limited $750.00 $945.39 2,605.00%
BBRI.JK PT Bank Rakyat Indonesia (Persero) Tbk $3,680.00 $4,638.47 2,605.00%
1295.KL Public Bank Berhad $4.52 $5.70 2,602.00%
ARF.AX Arena REIT $3.55 $4.47 2,600.00%
3826.T System Integrator Corp. $473.00 $595.79 2,596.00%
4619.T Nihon Tokushu Toryo Co., Ltd. $2,361.00 $2,973.25 2,593.00%
3090.SR Tabuk Cement Company $8.90 $11.21 2,592.00%
6551.T Tsunagu Group Holdings, Inc. $756.00 $951.96 2,592.00%
6763.T Teikoku Tsushin Kogyo Co., Ltd. $2,720.00 $3,424.07 2,588.00%
600621.SS Shanghai Chinafortune Co., Ltd. $15.88 $19.99 2,586.00%
600062.SS China Resources Double-Crane Pharmaceutical Co.,Ltd. $18.62 $23.43 2,583.00%
GILADAFINS.BO Gilada Finance & Investments Limited $13.92 $17.51 2,582.00%
HILTON.BO Hilton Metal Forging Limited $33.66 $42.34 2,579.00%
8092.HK ITE (Holdings) Limited $0.03 $0.04 2,576.00%
5563.T Nippon Denko Co., Ltd. $353.00 $443.75 2,571.00%
NDASEC.BO NDA Securities Limited $34.11 $42.87 2,567.00%
5658.T Nichia Steel Works, Ltd. $364.00 $457.40 2,566.00%
7052.KL Padini Holdings Berhad $1.81 $2.27 2,566.00%