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 33 of 38 Next »
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
BECTORFOOD.BO Mrs. Bectors Food Specialities Limited $239.20 $287.15 2,005.00%
INMD InMode Ltd. $15.55 $18.66 2,002.00%
SHRJAGP.BO Shri Jagdamba Polymers Limited $655.45 $786.31 1,997.00%
000779.SZ Gansu Engineering Consulting Group Co., Ltd. $8.41 $10.09 1,993.00%
UN9.DE UNIQA Insurance Group AG $15.38 $18.44 1,992.00%
1926.T Raito Kogyo Co., Ltd. $3,445.00 $4,130.75 1,991.00%
MAPA.JK PT Map Aktif Adiperkasa Tbk $650.00 $779.40 1,991.00%
3087.T DOUTOR NICHIRES Holdings Co., Ltd. $2,613.00 $3,132.89 1,990.00%
TLKM.JK Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk $3,520.00 $4,220.40 1,990.00%
NATRAJPR.BO Natraj Proteins Limited $31.81 $38.12 1,983.00%
7821.T Maeda Kosen Co., Ltd. $1,990.00 $2,384.12 1,980.00%
DB Deutsche Bank AG $38.94 $46.64 1,977.00%
5947.T Rinnai Corporation $4,033.00 $4,828.80 1,973.00%
DORO.ST Doro AB (publ) $40.05 $47.93 1,969.00%
DVR.AX Diverger Limited $1.25 $1.50 1,962.00%
6338.T Takatori Corporation $1,380.00 $1,650.35 1,959.00%
PLYA Playa Hotels & Resorts N.V. $13.48 $16.12 1,959.00%
RANJEET.BO Ranjeet Mechatronics Limited $7.85 $9.39 1,959.00%
RANEENGINE.BO Rane Engine Valve Limited $318.00 $380.25 1,958.00%
HIMCP.ME Khimprom Public Joint stock company $21.12 $25.25 1,954.00%
2027.TW Ta Chen Stainless Pipe Co., Ltd. $35.05 $41.89 1,953.00%
4783.T NCD Co., Ltd. $3,390.00 $4,050.74 1,949.00%
CENCOSHOPP.SN Cencosud Shopping S.A. $1,400.00 $1,672.75 1,948.00%
DHT DHT Holdings, Inc. $12.02 $14.36 1,948.00%
SNL.AX Supply Network Limited $32.05 $38.29 1,948.00%
AARTIDRUGS.BO Aarti Drugs Limited $406.55 $485.57 1,944.00%
0QP7.L COLTENE Holding AG $54.70 $65.32 1,942.00%
6678.T Techno Medica Co., Ltd. $2,339.00 $2,792.71 1,940.00%
JYEU.SI Lendlease Global Commercial REIT $0.62 $0.73 1,939.00%
9692.T Computer Engineering & Consulting, Ltd. $2,417.00 $2,885.06 1,937.00%
ORSTED.CO Ørsted A/S $132.45 $158.09 1,936.00%
ABO.BR ABO-Group Environment N.V. $5.55 $6.62 1,935.00%
NATU3.SA Natura & Co Holding S.A. $7.42 $8.85 1,932.00%
4057.T Interfactory, Inc. $435.00 $519.02 1,931.00%
2504.TW Goldsun Building Materials Co., Ltd. $37.10 $44.25 1,928.00%
ULTRAMAR.BO Ultramarine & Pigments Limited $430.75 $513.45 1,920.00%
LAVI.AT Lavipharm S.A. $1.00 $1.19 1,918.00%
600023.SS Zhejiang Zheneng Electric Power Co., Ltd. $4.98 $5.93 1,915.00%
122900.KS iMarketKorea Inc. $7,830.00 $9,328.01 1,913.00%
STLC.TO Stelco Holdings Inc. $68.14 $81.16 1,911.00%
YRSB.ME PJSC TNS Energo Yaroslavl $838.00 $997.98 1,909.00%
NCK.AX Nick Scali Limited $23.39 $27.85 1,908.00%
CVCB3.SA CVC Brasil Operadora e Agência de Viagens S.A. $2.32 $2.76 1,907.00%
SSDL.NS Saraswati Saree Depot Ltd. $78.38 $93.33 1,907.00%
ALRIB.PA Riber S.A. $3.83 $4.56 1,905.00%
DUTI.JK PT Duta Pertiwi Tbk $4,390.00 $5,226.39 1,905.00%
9338.T Inforich Inc. $1,919.00 $2,284.33 1,904.00%
PASUPTAC.BO Pasupati Acrylon Limited $49.16 $58.52 1,904.00%
IMD.AX Imdex Limited $3.61 $4.30 1,903.00%
2154.T Open Up Group Inc. $1,846.00 $2,197.10 1,902.00%