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

Search

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

Search

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 31 of 38 Next »
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
5243.KL Velesto Energy Berhad $0.28 $0.34 2,191.00%
DYNPRO.BO Dynemic Products Limited $254.75 $310.56 2,191.00%
2890.TW SinoPac Financial Holdings Company Limited $29.00 $35.35 2,189.00%
AMOR.JK PT Ashmore Asset Management Indonesia Tbk $386.00 $470.48 2,188.00%
PDES.JK PT Destinasi Tirta Nusantara Tbk $590.00 $718.84 2,184.00%
KGP.L Kingspan Group plc $72.80 $88.65 2,178.00%
600060.SS Hisense Visual Technology Co., Ltd. $24.34 $29.63 2,174.00%
603202.SS Heilongjiang Tianyouwei Electronics Co., Ltd. $93.24 $113.43 2,165.00%
ALDLS.PA Dlsi $11.50 $13.99 2,163.00%
7819.T SHOBIDO Corporation $870.00 $1,057.90 2,160.00%
0413.HK South China Holdings Company Limited $0.04 $0.05 2,159.00%
VSL.AX Vulcan Steel Limited $7.32 $8.90 2,156.00%
RAFL.BO Raghuvansh Agrofarms Limited $64.86 $78.80 2,149.00%
0H38.L Pricer AB (publ) $4.10 $4.98 2,146.00%
BELA.AT Jumbo S.A. $27.70 $33.64 2,146.00%
BILLWIN.BO Billwin Industries Limited $30.60 $37.17 2,146.00%
9039.T Sakai Moving Service Co.,Ltd. $2,927.00 $3,554.87 2,145.00%
MONGIPA.BO Moongipa Capital Finance Limited $16.55 $20.10 2,145.00%
300360.SZ Hangzhou Sunrise Technology Co., Ltd. $17.62 $21.39 2,140.00%
0287.HK Winfair Investment Company Limited $4.08 $4.95 2,139.00%
DWGL.JK PT Dwi Guna Laksana Tbk $332.00 $402.98 2,138.00%
0ABX.L Barrick Gold Corporation $29.84 $36.21 2,135.00%
4578.T Otsuka Holdings Co., Ltd. $8,854.00 $10,743.95 2,135.00%
OEWA.DE Verbund AG $62.35 $75.65 2,134.00%
0711.HK Asia Allied Infrastructure Holdings Limited $0.43 $0.52 2,131.00%
INDTONER.BO Indian Toners & Developers Limited $252.85 $306.74 2,131.00%
095660.KQ Neowiz $26,300.00 $31,899.18 2,129.00%
BHARATWIRE.BO Bharat Wire Ropes Limited $181.25 $219.81 2,127.00%
ANE.MC Corporación Acciona Energías Renovables, S.A. $23.58 $28.59 2,126.00%
004560.KS Hyundai Bng Steel Co., Ltd. $11,030.00 $13,368.85 2,120.00%
601598.SS Sinotrans Limited $6.11 $7.40 2,118.00%
TUPRS.IS Türkiye Petrol Rafinerileri A.S. $200.00 $242.36 2,118.00%
5357.T Yotai Refractories Co., Ltd. $1,844.00 $2,233.75 2,114.00%
GI6A.DU Gecina S.A. $79.45 $96.23 2,112.00%
3847.T Pacific Systems Corporation $6,780.00 $8,211.07 2,111.00%
6277.T Hosokawa Micron Corporation $5,680.00 $6,878.43 2,110.00%
HARB-B.CO Harboes Bryggeri A/S $121.60 $147.24 2,109.00%
KAQI.JK Jantra Grupo Indonesia Tbk. $69.00 $83.54 2,107.00%
QC7.SI Q & M Dental Group (Singapore) Limited $0.52 $0.63 2,107.00%
091700.KQ Partron Co., Ltd. $6,920.00 $8,375.33 2,103.00%
688101.SS Suntar Environmental Technology Co., Ltd. $16.99 $20.56 2,103.00%
8284.TWO Mitake Information Corporation $63.30 $76.61 2,102.00%
CONTILI.BO Contil India Limited $25.25 $30.56 2,102.00%
HWX.TO Headwater Exploration Inc. $9.15 $11.07 2,102.00%
NO4.SI Dyna-Mac Holdings Ltd. $0.67 $0.80 2,100.00%
AMBIKCO.BO Ambika Cotton Mills Limited $1,240.10 $1,499.21 2,089.00%
3559.T p-ban.com Corp. $500.00 $604.41 2,088.00%
S61.SI SBS Transit Ltd $3.19 $3.86 2,087.00%
7939.T Kensoh Co.,Ltd. $573.00 $692.52 2,086.00%
9532.SR Aljouf Mineral Water Bottling Co. $2.15 $2.60 2,082.00%