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 36 of 38 Next »
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
183190.KS Asia Cement Co.,Ltd. $11,820.00 $13,848.12 1,716.00%
ONEE.BK The ONE Enterprise Public Company Limited $2.14 $2.51 1,716.00%
3218.TWO Universal Vision Biotechnology Co., Ltd. $144.50 $169.28 1,715.00%
SITAENT.BO Sita Enterprises Limited $174.60 $204.52 1,714.00%
031330.KQ SAMT Co., Ltd. $4,110.00 $4,814.00 1,713.00%
5391.T A&A Material Corporation $1,429.00 $1,673.52 1,711.00%
SIBG.ME Publichnoye Aktsionernoye Obshchestvo "Sibirskiy Gostinets" $0.06 $0.07 1,710.00%
7325.T IRRC Corporation $836.00 $978.81 1,708.00%
3965.T Capital Asset Planning, Inc. $830.00 $971.65 1,707.00%
MARK.JK PT Mark Dynamics Indonesia Tbk $825.00 $965.85 1,707.00%
VSTL.NS Vibhor Steel Tubes Limited $136.26 $159.52 1,707.00%
2670.T ABC-Mart,Inc. $2,644.50 $3,095.57 1,706.00%
7893.T PRONEXUS Inc. $1,170.00 $1,369.60 1,706.00%
ALNN6.PA ENENSYS Technologies S.A. $1.32 $1.55 1,706.00%
6044.T Sanki Service Corporation $2,043.00 $2,390.98 1,703.00%
3413.TW Foxsemicon Integrated Technology Inc. $279.50 $327.08 1,702.00%
3217.TWO Argosy Research Inc. $156.50 $183.12 1,701.00%
002035.SZ Vatti Corporation Limited $6.27 $7.34 1,700.00%
ALISP.PA ISPD Network, S.A. $2.08 $2.43 1,695.00%
4725.T CAC Holdings Corporation $2,045.00 $2,390.94 1,692.00%
FAZE3Q.BO Faze Three Limited $400.60 $468.34 1,691.00%
ALFAA.MX Alfa, S. A. B. de C. V. $15.64 $18.28 1,688.00%
7157.T Lifenet Insurance Company $1,897.00 $2,217.08 1,687.00%
PARSVNATH.BO Parsvnath Developers Limited $10.21 $11.93 1,687.00%
KOV.AX Korvest Ltd $14.02 $16.38 1,683.00%
060720.KQ KHVATEC Co.,Ltd. $11,130.00 $13,001.56 1,682.00%
090080.KS Pyung Hwa Industrial Co., Ltd. $934.00 $1,090.83 1,679.00%
2749.T Jp-Holdings,Inc. $711.00 $830.22 1,677.00%
KEPL3.SA Kepler Weber S.A. $10.12 $11.82 1,677.00%
002572.SZ Suofeiya Home Collection Co., Ltd. $13.85 $16.17 1,676.00%
SIDO.JK PT Industri Jamu dan Farmasi Sido Muncul Tbk $545.00 $636.20 1,673.00%
005500.KS Samjin Pharmaceuticals Co., Ltd. $19,500.00 $22,751.71 1,668.00%
601998.SS China CITIC Bank Corporation Limited $7.45 $8.69 1,667.00%
TGNO4.BA Transportadora de Gas del Norte S.A. $4,672.50 $5,451.45 1,667.00%
7775.T Daiken Medical Co., Ltd. $452.00 $527.15 1,663.00%
002818.SZ Chengdu Fusen Noble-House Industrial Co.,Ltd. $11.27 $13.14 1,659.00%
001260.KS Namkwang Engineering & Construction Co., Ltd. $8,210.00 $9,570.36 1,657.00%
5310.T Toyo Tanso Co., Ltd. $4,910.00 $5,722.74 1,655.00%
9168.T Rise Consulting Group, Inc. $842.00 $981.39 1,655.00%
ORIENTCQ.BO Oriental Carbon & Chemicals Limited $761.65 $887.68 1,655.00%
TGKA.JK PT Tigaraksa Satria Tbk $4,990.00 $5,815.73 1,655.00%
HPL.BO HPL Electric & Power Limited $392.70 $457.66 1,654.00%
ADES.JK PT Akasha Wira International Tbk $15,175.00 $17,683.78 1,653.00%
MOKSH.NS Moksh Ornaments Limited $14.97 $17.44 1,653.00%
EUROC.AT Euroconsultants S.A. $1.34 $1.56 1,644.00%
1885.T TOA Corporation $3,030.00 $3,527.63 1,642.00%
0NUT.L Nextensa NV/SA $42.90 $49.94 1,641.00%
7211.T Mitsubishi Motors Corporation $376.80 $438.20 1,630.00%
6718.T Aiphone Co.,Ltd. $3,005.00 $3,494.26 1,628.00%
6627.T Tera Probe, Inc. $6,440.00 $7,487.26 1,626.00%