Definitive Analysis

Financial Statements

Company Industry Sector

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

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 30 of 38 Next »
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
600583.SS Offshore Oil Engineering Co.,Ltd $5.66 $6.95 2,284.00%
ARCO Arcos Dorados Holdings Inc. $7.75 $9.52 2,284.00%
7681.T LEOCLAN Co.,Ltd. $1,023.00 $1,256.44 2,282.00%
0IW5.L Thales S.A. $134.79 $165.50 2,278.00%
1576.HK Qilu Expressway Company Limited $1.82 $2.23 2,276.00%
0QPJ.L Cembra Money Bank AG $101.58 $124.67 2,273.00%
6371.T Tsubakimoto Chain Co. $2,347.00 $2,880.48 2,273.00%
FNTN.DE freenet AG $29.68 $36.42 2,271.00%
0QV6.L 7C Solarparken AG $1.58 $1.94 2,270.00%
5981.T Tokyo Rope Mfg. Co., Ltd. $1,647.00 $2,020.94 2,270.00%
601607.SS Shanghai Pharmaceuticals Holding Co., Ltd $17.89 $21.95 2,267.00%
4792.T YAMADA Consulting Group Co.,Ltd. $1,801.00 $2,209.12 2,266.00%
4540.T Tsumura & Co. $4,101.00 $5,028.93 2,263.00%
006910.KQ Bosung Power Technology Co., Ltd $5,520.00 $6,767.24 2,259.00%
5PAISA.BO 5paisa Capital Limited $387.70 $475.28 2,259.00%
JTPE.JK PT Jasuindo Tiga Perkasa Tbk $595.00 $729.38 2,258.00%
0533.HK Goldlion Holdings Limited $0.97 $1.19 2,256.00%
ADHI.JK PT Adhi Karya (Persero) Tbk $270.00 $330.90 2,256.00%
9982.T Takihyo Co., Ltd. $2,229.00 $2,731.46 2,254.00%
GULF-R.BK Gulf Energy Development Public Company Limited $42.50 $52.08 2,253.00%
EQTL3.SA Equatorial Energia S.A. $38.99 $47.77 2,252.00%
TCELL.IS Turkcell Iletisim Hizmetleri A.S. $99.10 $121.40 2,250.00%
5355.T Nippon Crucible Co., Ltd. $615.00 $753.28 2,248.00%
000902.SZ YONFER Agricultural Technology Co., Ltd. $16.06 $19.66 2,241.00%
0812.HK Southwest Securities International Securities Limited $0.03 $0.04 2,241.00%
TPIPP-R.BK TPI Polene Power Public Company Limited $1.81 $2.22 2,239.00%
8312.SR Alinma Tokio Marine Company $12.80 $15.66 2,235.00%
9924.TW Taiwan Fu Hsing Industrial Co.,Ltd. $50.50 $61.78 2,234.00%
BALRAMCHIN.BO Balrampur Chini Mills Limited $435.90 $533.27 2,234.00%
203450.KQ UNION biometrics Co., Ltd. $3,050.00 $3,729.61 2,228.00%
7399.T Nansin Co., Ltd. $601.00 $734.89 2,228.00%
DUROPACK.BO Duropack Limited $67.60 $82.65 2,226.00%
0436.HK New Universe Environmental Group Limited $0.07 $0.08 2,223.00%
KRISHANA.NS Krishana Phoschem Limited $517.60 $632.68 2,223.00%
AZM.MI Azimut Holding S.p.A. $36.47 $44.57 2,221.00%
6674.T GS Yuasa Corporation $3,862.00 $4,719.09 2,219.00%
9542.SR Keir International Co. $3.95 $4.83 2,216.00%
4658.T Nippon Air conditioning Services Co., Ltd. $1,326.00 $1,619.74 2,215.00%
018250.KS Aekyung Industrial Co., Ltd. $13,280.00 $16,220.22 2,214.00%
CERV.TO Cervus Equipment Corporation $19.49 $23.80 2,211.00%
3264.T Ascot Corp. $259.00 $316.15 2,207.00%
AGO Assured Guaranty Ltd. $89.82 $109.62 2,204.00%
002697.SZ Chengdu Hongqi Chain Co.,Ltd. $6.02 $7.35 2,203.00%
4750.T Daisan Co., Ltd. $587.00 $716.33 2,203.00%
EMSLIMITED.BO EMS Limited $415.05 $506.49 2,203.00%
NAYSAA.BO Naysaa Securities Limited $392.65 $479.16 2,203.00%
INTB3.SA Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira $11.83 $14.43 2,199.00%
ENGNW enGene Holdings Inc. Warrants $2.60 $3.17 2,198.00%
3477.T FORLIFE Co., Ltd. $841.00 $1,025.40 2,193.00%
FERMENTA.BO Fermenta Biotech Ltd. $339.25 $413.64 2,193.00%