Definitive Analysis
Get Full Access
See Pricing Start Free Trial
EPV Analysis: AAPL Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Apple Inc. (AAPL)

Model: Company EPV Model Sector: Technology Industry: Consumer Electronics

Valuation Snapshot

Intrinsic Range$65.04 — $89.86
Selected Value (Mid)$77.45
Live Price$260.27
Upside / Downside-70.24%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$65.04$77.45$89.86

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
WACC9.08%

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%102.63%
NOPAT (Earnings)112,280,891,893360,422,382,780
Enterprise Value1,236,573,699,2573,969,409,501,985

Valuation Details

MetricLowMidHigh
Enterprise Value1,051,087,644,3681,236,573,699,2571,422,059,754,145
Equity Value972,249,644,3681,157,735,699,2571,343,221,754,145

High-Upside EPV Screener

« Prev Page 6 of 38 Next »
Ticker Company Price EPV (Mid) Upside %
VZN.SW VZ Holding AG $154.20 $234.67 5,218.00%
ABEV3.SA Ambev S.A. $13.70 $20.85 5,217.00%
GFNORTEO.MX Grupo Financiero Banorte, S.A.B. de C.V. $170.21 $258.87 5,209.00%
7320.T Solvvy Inc. $1,429.00 $2,173.12 5,207.00%
6165.T Punch Industry Co., Ltd. $493.00 $749.49 5,203.00%
8929.T Aoyama Zaisan Networks Company,Limited $1,604.00 $2,438.59 5,203.00%
5603.T Kogi Corporation $1,290.00 $1,960.93 5,201.00%
600694.SS Dashang Co., Ltd. $18.35 $27.89 5,200.00%
ORG.AX Origin Energy Limited $11.20 $17.02 5,199.00%
0383.HK Tian An Medicare Limited $1.03 $1.56 5,188.00%
6542.T Founder's Consultants Holdings Inc. $1,409.00 $2,139.42 5,184.00%
603357.SS Anhui Transport Consulting & Design Institute Co.,Ltd. $8.26 $12.54 5,181.00%
6804.T Hosiden Corporation $2,490.00 $3,778.85 5,176.00%
6420.T Fukushima Galilei Co.Ltd. $3,890.00 $5,902.90 5,175.00%
117580.KS Daesung Energy Co., Ltd. $8,050.00 $12,214.75 5,174.00%
2370.SR Middle East Specialized Cables Company $21.19 $32.15 5,174.00%
NTPC.BO NTPC Limited $350.85 $532.27 5,171.00%
006140.KS PJ Electronics Co Ltd $5,860.00 $8,888.91 5,169.00%
GTRA.JK PT Grahaprima Suksesmandiri Tbk $310.00 $470.19 5,168.00%
MLBI.JK PT Multi Bintang Indonesia Tbk $5,700.00 $8,645.37 5,167.00%
IIFLSEC.BO IIFL Securities Limited $195.05 $295.73 5,162.00%
6868.HK Tenfu (Cayman) Holdings Company Limited $2.66 $4.03 5,161.00%
7014.T Namura Shipbuilding Co., Ltd. $3,740.00 $5,669.15 5,158.00%
7265.T Eiken Industries Co.,Ltd. $3,500.00 $5,303.58 5,153.00%
TOPTX Tortoise Energy Evolution Fund A Class $6.79 $10.29 5,146.00%
KAMDHENU.BO Kamdhenu Limited $23.61 $35.76 5,144.00%
AMATAR.BK Amata Summit Growth Freehold and Leasehold Real Estate Investment Trust $6.80 $10.30 5,143.00%
NAC Nuveen California Quality Municipal Income Fund $11.87 $17.97 5,142.00%
CENTEXT.BO Century Extrusions Limited $23.19 $35.10 5,135.00%
7377.T DN Holdings Co.,Ltd. $2,051.00 $3,103.87 5,133.00%
2495.HK Voicecomm Technology Co., Ltd. $54.70 $82.76 5,130.00%
XZL.SI Acrophyte Hospitality Trust $0.26 $0.39 5,130.00%
CIEL3.SA Cielo S.A. $5.83 $8.82 5,125.00%
STYRENIX.BO Styrenix Performance Materials Limited $1,954.55 $2,956.27 5,125.00%
SICO.JK PT Sigma Energy Compressindo Tbk $134.00 $202.63 5,122.00%
2792.T Honeys Holdings Co., Ltd. $1,540.00 $2,327.20 5,112.00%
NESN.SW Nestlé S.A. $76.16 $115.10 5,112.00%
FEX.AX Fenix Resources Limited $0.49 $0.74 5,111.00%
9951.TWO Macauto Industrial Co., Ltd. $55.10 $83.26 5,110.00%
7537.T Marubun Corporation $1,344.00 $2,029.33 5,099.00%
GRASIM.BO Grasim Industries Limited $2,865.60 $4,326.32 5,097.00%
LTFOODS.BO LT Foods Limited $378.75 $571.67 5,094.00%
INPC.JK PT Bank Artha Graha Internasional Tbk $246.00 $371.28 5,093.00%
HVN.AX Harvey Norman Holdings Limited $6.90 $10.41 5,088.00%
STEELCITY.NS Steel City Securities Limited $92.44 $139.47 5,088.00%
DIL.NS Debock Industries Limited $1.66 $2.50 5,084.00%
PHOENXINTL.BO Phoenix International Limited $39.95 $60.25 5,082.00%
3355.T Kuriyama Holdings Corporation $1,699.00 $2,561.85 5,079.00%
9028.T ZERO Co., Ltd. $3,995.00 $6,023.76 5,078.00%
CJ1.SG Norwegian Energy Co ASA $37.10 $55.94 5,078.00%