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 38 of 38
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
2983.T Arr Planner Co., Ltd. $2,880.00 $3,317.63 1,520.00%
4447.T PBsystems,Inc. $498.00 $573.69 1,520.00%
5IF.SI Natural Cool Holdings Limited $0.05 $0.06 1,517.00%
600125.SS China Railway Tielong Container Logistics Co., Ltd $6.54 $7.53 1,517.00%
208140.KS Jungdawn Co Ltd $2,615.00 $3,010.90 1,514.00%
CNMA.JK PT Nusantara Sejahtera Raya Tbk $124.00 $142.71 1,509.00%
SFAB.ST Solid Försäkringsaktiebolag (publ) $85.80 $98.75 1,509.00%
2741.TWO Renjie Oldsichuan Catering Management Consultant Co., Ltd. $37.00 $42.57 1,506.00%
FSI Flexible Solutions International, Inc. $6.81 $7.83 1,504.00%