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 27 of 38 Next »
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
4148.TW All Cosmos Bio-Tech Holding Corporation $38.05 $47.80 2,563.00%
HPT.BK Home Pottery Public Company Limited $0.34 $0.43 2,559.00%
ISFT.BO IntraSoft Technologies Limited $91.00 $114.28 2,559.00%
6168.HK Zhou Liu Fu Jewellery Co., Ltd. $27.50 $34.53 2,558.00%
SUNILAGR.BO Sunil Agro Foods Limited $87.10 $109.38 2,558.00%
6743.T Daido Signal Co., Ltd. $807.00 $1,013.08 2,554.00%
7134.T UP GARAGE Group Co., Ltd. $1,167.00 $1,464.96 2,553.00%
ZODIAC.BO Zodiac Energy Limited $298.30 $374.46 2,553.00%
3022.TW IEI Integration Corp. $63.10 $79.17 2,547.00%
0QJY.L Schaffner Holding AG $498.00 $624.77 2,546.00%
FLOB.BR Floridienne S.A. $645.00 $809.13 2,545.00%
100840.KS SNT Energy Co., Ltd. $38,850.00 $48,728.83 2,543.00%
ORTHEX.HE Orthex Oyj $4.79 $6.01 2,543.00%
TMV.DE TeamViewer AG $5.70 $7.15 2,543.00%
EASON.BK Eason & Co Public Company Limited $1.09 $1.37 2,540.00%
KEMIRA.HE Kemira Oyj $19.63 $24.62 2,540.00%
2685.T AND ST HD Co.Ltd. $2,896.00 $3,631.32 2,539.00%
GLC.WA Global Cosmed S.A. $3.42 $4.29 2,538.00%
EXPLEOSOL.BO Expleo Solutions Limited $980.50 $1,228.71 2,531.00%
SANTETX.BO Sanrhea Technical Textiles Ltd. $140.30 $175.74 2,526.00%
SHARPLINE.BO Sharpline Broadcast Ltd. $12.07 $15.12 2,526.00%
028670.KS Pan Ocean Co., Ltd. $3,825.00 $4,790.62 2,524.00%
HINDCON.NS Hindcon Chemicals Limited $26.51 $33.20 2,524.00%
KHAITANLTD.BO Khaitan (India) Limited $102.00 $127.71 2,520.00%
CGVAK.BO CG-VAK Software and Exports Limited $223.90 $280.30 2,519.00%
079430.KS Hyundai Livart Furniture Company Limited $6,910.00 $8,649.94 2,518.00%
BA-R.BK Bangkok Airways Public Company Limited $15.30 $19.15 2,516.00%
5206.TWO Kunyue Development Co., Ltd. $32.70 $40.92 2,515.00%
002011.SZ Zhejiang Dun'an Artificial Environment Co., Ltd $13.03 $16.31 2,514.00%
IRRA.JK PT Itama Ranoraya Tbk $428.00 $535.40 2,509.00%
023960.KS SC Engineering Co., Ltd $1,320.00 $1,651.03 2,508.00%
CCU.SN Compañía Cervecerías Unidas S.A. $6,050.00 $7,564.54 2,503.00%
3613.HK Beijing Tong Ren Tang Chinese Medicine Company Limited $8.67 $10.84 2,501.00%
6055.HK China Tobacco International (HK) Company Limited $35.50 $44.37 2,498.00%
PIHLIS.HE Pihlajalinna Oyj $14.10 $17.62 2,497.00%
6560.T LTS, Inc. $2,220.00 $2,773.99 2,495.00%
9517.SR MOBI Industry Co. $11.37 $14.21 2,495.00%
SAGCV.HE Saga Furs Oyj $6.75 $8.43 2,490.00%
2233.HK West China Cement Limited $3.23 $4.03 2,485.00%
003780.KS Chin Yang Industry Co., Ltd. $6,260.00 $7,814.72 2,484.00%
2784.T Alfresa Holdings Corporation $2,482.50 $3,099.19 2,484.00%
DBCORP.BO D. B. Corp Limited $254.40 $317.59 2,484.00%
PETRONET.BO Petronet LNG Limited $295.10 $368.40 2,484.00%
600188.SS Yankuang Energy Group Company Limited $13.56 $16.93 2,483.00%
GANESHHOUC.BO Ganesh Housing Corporation Limited $797.25 $995.15 2,482.00%
MRKS.ME PJSC Interregional Distribution Grid Company of Siberia $0.55 $0.68 2,480.00%
3138.T Fujisan Magazine Service Co., Ltd. $900.00 $1,122.72 2,475.00%
POOJA.BO Poojawestern Metaliks Limited $28.49 $35.53 2,471.00%
TIMS3.SA TIM S.A. $21.69 $27.04 2,465.00%
6395.T Tadano Ltd. $1,103.00 $1,374.78 2,464.00%