Watchlist Manager
Apple Inc
NASDAQ:AAPL
Watchlist
Price:222.5USD-0.12% Market Closed
Market Cap:3.4TUSD
Have any thoughts about
Apple Inc?
Write Note
AddNoteWhy Create Notes?
Capture your thoughts
| US |  | Johnson & Johnson NYSE:JNJ | Pharmaceuticals |
| US |  | Berkshire Hathaway Inc NYSE:BRK.A | Financial Services |
| US |  | Bank of America Corp NYSE:BAC | Banking |
| US |  | Mastercard Inc NYSE:MA | Technology |
| US |  | Abbvie Inc NYSE:ABBV | Biotechnology |
| US |  | Pfizer Inc NYSE:PFE | Pharmaceuticals |
| US |  | Palantir Technologies Inc NYSE:PLTR | Technology |
| US |  | Nike Inc NYSE:NKE | Textiles, Apparel & Luxury Goods |
| US |  | Visa Inc NYSE:V | Technology |
| CN |  | Alibaba Group Holding Ltd NYSE:BABA | Retail |
| US |  | 3M Co NYSE:MMM | Industrial Conglomerates |
| US |  | JPMorgan Chase & Co NYSE:JPM | Banking |
| US |  | Coca-Cola Co NYSE:KO | Beverages |
| US |  | Realty Income Corp NYSE:O | Real Estate |
| US |  | Walt Disney Co NYSE:DIS | Media |
| US |  | PayPal Holdings Inc NASDAQ:PYPL | Technology |
Price Target:
open = false)"class="ui compact input">
Last Price:222.5 USD
open = false)"class="ui small compact icon green button no-margin on-hover-tooltip"data-html="Save alert">
We'll email you a reminder when the closing price reaches USD.
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Close
Back
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete
Cancel
AAPL Alert
Apple Inc
222.5
-0.27 (-0.12%)
| 52 Week Range | 164.7765 234.82 |
| Price Target |
We'll email you a reminder when the closing price reaches USD.
Save Alert
Choose the stock you wish to monitor with a price alert.
| Johnson & Johnson NYSE:JNJ | US |
| Berkshire Hathaway Inc NYSE:BRK.A | US |
| Bank of America Corp NYSE:BAC | US |
| Mastercard Inc NYSE:MA | US |
| Abbvie Inc NYSE:ABBV | US |
| Pfizer Inc NYSE:PFE | US |
| Palantir Technologies Inc NYSE:PLTR | US |
| Nike Inc NYSE:NKE | US |
| Visa Inc NYSE:V | US |
| Alibaba Group Holding Ltd NYSE:BABA | CN |
| 3M Co NYSE:MMM | US |
| JPMorgan Chase & Co NYSE:JPM | US |
| Coca-Cola Co NYSE:KO | US |
| Realty Income Corp NYSE:O | US |
| Walt Disney Co NYSE:DIS | US |
| PayPal Holdings Inc NASDAQ:PYPL | US |
Delete Alert
This alert will be permanently deleted.
Delete
Cancel
Ask me anything about
Apple Inc
What unique competitive advantages
does Apple Inc hold over its rivals?
What risks and challenges
does Apple Inc face in the near future?
Is it considered overvalued or undervalued
based on the latest financial data?
Provide an overview of the primary business activities
of Apple Inc.
Provide an overview of the primary business activities
of Apple Inc.
What unique competitive advantages
does Apple Inc hold over its rivals?
What risks and challenges
does Apple Inc face in the near future?
Has there been any significant insider trading activity
in Apple Inc recently?
Summarize the latest earnings call
of Apple Inc.
What significant events have occurred
in Apple Inc over the past months?
Is it considered overvalued or undervalued
based on the latest financial data?
Show all valuation multiples
for Apple Inc.
Provide P/S
for Apple Inc.
Provide P/E
for Apple Inc.
Provide P/OCF
for Apple Inc.
Provide P/FCFE
for Apple Inc.
Provide P/B
for Apple Inc.
Provide EV/S
for Apple Inc.
Provide EV/GP
for Apple Inc.
Provide EV/EBITDA
for Apple Inc.
Provide EV/EBIT
for Apple Inc.
Provide EV/OCF
for Apple Inc.
Provide EV/FCFF
for Apple Inc.
Provide EV/IC
for Apple Inc.
Show me price targets
for Apple Inc made by professional analysts.
What are the Revenue projections
for Apple Inc?
How accurate were the past Revenue estimates
for Apple Inc?
What are the Net Income projections
for Apple Inc?
How accurate were the past Net Income estimates
for Apple Inc?
What are the EPS projections
for Apple Inc?
How accurate were the past EPS estimates
for Apple Inc?
What are the EBIT projections
for Apple Inc?
How accurate were the past EBIT estimates
for Apple Inc?
Compare the revenue forecasts
for Apple Inc with those of its competitors based on recent analyst estimates.
Compare the intrinsic valuations
of Apple Inc and its key competitors using the latest financial data.
Compare historical revenue growth rates
of Apple Inc against its competitors.
Analyze the profit margins
(gross, operating, and net) of Apple Inc compared to its peers.
Compare the P/E ratios
of Apple Inc against its peers.
Discuss the investment returns and shareholder value creation
comparing Apple Inc with its peers.
Analyze the financial leverage
of Apple Inc compared to its main competitors.
Show all profitability ratios
for Apple Inc.
Provide ROE
for Apple Inc.
Provide ROA
for Apple Inc.
Provide ROIC
for Apple Inc.
Provide ROCE
for Apple Inc.
Provide Gross Margin
for Apple Inc.
Provide Operating Margin
for Apple Inc.
Provide Net Margin
for Apple Inc.
Provide FCF Margin
for Apple Inc.
Show all solvency ratios
for Apple Inc.
Provide D/E Ratio
for Apple Inc.
Provide D/A Ratio
for Apple Inc.
Provide Interest Coverage Ratio
for Apple Inc.
Provide Altman Z-Score Ratio
for Apple Inc.
Provide Quick Ratio
for Apple Inc.
Provide Current Ratio
for Apple Inc.
Provide Cash Ratio
for Apple Inc.
What is the historical Revenue growth
over the last 5 years for Apple Inc?
What is the historical Net Income growth
over the last 5 years for Apple Inc?
What is the current Free Cash Flow
of Apple Inc?
Discuss the annual earnings per share (EPS)
trend over the past five years for Apple Inc.
Section:
DCF Value
This DCF valuation model was created by
Alpha Spreadand was last updated onSep 15, 2024.
Estimated DCF Value of oneAAPLstock is142.45USD.Compared to the current market price of 222.5 USD, the stock isOvervalued by 36%.
AAPLDCF Value
Base Case
142.45USD
Overvaluation 36%
DCF Value
Price
Worst Case
Base Case
Best Case
142.45
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value:142.45USD
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
DCF Model
Base Case Scenario
The present value of cash flows over the next 5 years amounts to 584.5B USD.The present value of the terminal value is 1.6T USD.The total present value equals 2.2T USD.
Operating Model
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Are you sure?
Switching the operating model will discard any changes made to the current valuation.
Continue
Cancel
Revenue
Net Margin
Net CapEx
Debt Ratio
Save
Warning
You already have a valuation model for Apple Inc.
Do you want to replace it with the current valuation model?
Yes
No
Are you sure?
Do you really want to delete your valuation model? This operation cannot be undone.
Delete
Cancel
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
Present Value to DCF Value
Capital Structure
| Present Value | 2.2T USD |
| Equity Value | 2.2TUSD |
| /Shares Outstanding | 15.3B |
| AAPL DCF Value | 142.45USD |
Overvalued by 36%
You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.
The DCF value per share is derived by dividing the present value by the number of shares:
Present Value
2.2TUSD
/
Number of Shares
15.3B
=
DCF Value
142.45USD
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Financials
Financials used in DCF Calculation
DCF Financials
Financials used in DCF Calculation
Revenue
421B554.9B
Net Income
110.2B169.4B
FCFE
118.2B177.9B
See Also
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
What is the DCF value of one AAPL stock?
Estimated DCF Value of oneAAPLstock is142.45USD.Compared to the current market price of 222.5 USD, the stock isOvervalued by 36%.
The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.
How was the DCF Value calculated?
1. Present Value Calculation.Utilizing the DCF operating model, Apple Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at2.2T USD.
2. DCF Value Calculation.The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of142.45 USDper share.
Back to Top
';return tooltip;}// dcfCalculator.renderValueDecompositionChart = function (){if (this.valueDecompositionChart){this.valueDecompositionChart.destroy();this.valueDecompositionChart = false;}this.valueDecompositionChart = this.createValueDecompositionChart();}dcfCalculator.createValueDecompositionChart = function (){varcObj = this;varcolumns = cObj.createValueDecompositionChartColumns();return Highcharts.chart('dcf-calculator-value-decomposition-chart', {credits: {enabled: false},chart: {type: 'waterfall',spacing: 0},plotOptions: {waterfall: {borderWidth: 0,borderRadius: 3,},series: {dataLabels: {enabled: true,inside: false,crop: false,formatter: function () {vardivider = getDivider(this.y);vardividerText = getDividerShortText(divider);varvalue = accounting.formatNumber(this.y / divider) + dividerText;if (!this.point.isSum)value = ((this.y < 0) ? '' : '+') + value;return value;},style: {fontWeight: 'normal',color: '#7B8794'}}}},title: {text: null},xAxis: {type: 'category',tickColor: 'transparent',lineColor: 'transparent',labels: {step: 1,style: {fontSize: '0.85rem',fontWeight: 300,color: '#3E4C59'}}},yAxis: {title: {text: null},labels: {enabled: false},visible: false},legend: {enabled: false},tooltip: {shared: false,backgroundColor: 'rgba(0, 0, 0, 0)',borderWidth: 0,borderRadius: 0,padding: 0,shadow: false,shape: 'rect',useHTML: true,formatter: function () {return cObj.createValueDecompositionChartTooltip(this);},style: {fontSize: '0.95rem'}},series: [{data: columns}]});}dcfCalculator.createValueDecompositionChartColumns = function (){varcObj = this;varcolumns = new Array;vardates = cObj.model.cashFlowsDates;varnHistoricalCashFlows = cObj.model.nHistoricalCashFlows;for (var i = 0; i < cObj.cashFlowsPv.length; i++){varcf = cObj.cashFlowsPv[i];vardate = dates[nHistoricalCashFlows + i];columns.push({name: date,color: (cf > 0) ? '#079A82' : '#EF5350',y: Math.round(cObj.cashFlowsPv[i])});}columns.push({name: 'Growth Period Value',color: '#627D98',isSum: true});columns.push({name: 'Terminal Value',color: (cObj.tvPv > 0) ? '#079A82' : '#EF5350',y: Math.round(cObj.tvPv),});columns.push({name: 'Total Present Value',color: '#627D98',isSum: true,});return columns;}dcfCalculator.createValueDecompositionChartTooltip = function (obj){varcolor = obj.color;varitem = obj.key;vardivider = getDivider(obj.y);vardividerText = getDividerShortText(divider);varvalue = accounting.formatNumber(obj.y / divider) + dividerText;vartooltip = '';if ((!obj.point.options.isSum) && (obj.y > 0))value = '+' + value;tooltip += '
';tooltip += '
| ' + item + ': | ';tooltip += `${value} USD | `;tooltip += '
';tooltip += '
';return tooltip;}// dcfCalculator.renderSensitivityResults = function (fieldName, sensitivityResults) {this.sensitivityChart = this.createSensitivityChart(fieldName, sensitivityResults);if (this.sensitivityChart)this.renderSensitivityInfoOnChart(sensitivityResults);}dcfCalculator.destroySensitivityChart = function () {if (this.sensitivityChart){this.sensitivityChart.destroy();this.sensitivityChart = false;}}dcfCalculator.createSensitivityChart = function (fieldName, sensitivityResults) {varcObj = this;return Highcharts.chart('sensitivity-analysis-chart', {credits: {enabled: false},title: {text: null},chart: {type: 'column',backgroundColor: 'transparent',zooming: {mouseWheel: false}},legend: {enabled: false},plotOptions: {column: {crisp: false,borderWidth: 0,borderRadius: 2}},xAxis: {tickColor: 'transparent',lineColor: 'transparent',startOnTick: false,endOnTick: false,labels:{enabled: true,reserveSpace: true,style: {fontSize: '0.85rem',fontWeight: 300,color: '#3E4C59'},formatter: function () {return accounting.formatNumber(this.value) + '%'}},},yAxis: {title: {text : null},gridLineColor: '#E4E7EB',gridLineDashStyle: 'Dash',startOnTick: false,endOnTick: false,opposite: true,labels: {enabled: true,reserveSpace: true,style: {fontSize: '0.85rem',fontWeight: 300,color: '#3E4C59'},formatter: function () {if (this.value == 0)return '';return accounting.formatNumber(this.value) + ' USD'}},min: 0},tooltip: {outside: true,backgroundColor: 'rgba(0, 0, 0, 0)',borderWidth: 0,borderRadius: 0,padding: 0,shadow: false,shared: true,shape: 'rect',hideDelay: 50,useHTML: true,formatter: function () {return cObj.createSensitivityChartTooltip(this, fieldName);},style: {fontSize: '0.95rem'}},rangeSelector: {enabled: false},scrollbar: {enabled: false},navigator: {enabled: false},series: [{name: 'Intrinsic Value',data: sensitivityResults,dataGrouping: {enabled: false,},zones: [{value: 222.5,color: '#EF5350'}, {color: '#26A69A'}]}],responsive: {rules: [{condition: {maxWidth: 991},chartOptions: {yAxis: {labels: {enabled: false}}}}]}});}dcfCalculator.createSensitivityChartTooltip = function (obj, fieldName){vartooltip = '';varintrinsicValue = accounting.formatNumber(obj.y, countDecimals(obj.y)) + ' USD';varunderOverValuation, underOverValuationText;if (222.5 > obj.y){if (obj.y > 0)underOverValuation = (222.5 - obj.y) / 222.5;elseunderOverValuation = 1;underOverValuationText =accounting.formatNumber(underOverValuation * 100) +'% overvalued';}else{underOverValuation = 1 - (222.5 / obj.y);underOverValuationText =accounting.formatNumber(underOverValuation * 100) +'% undervalued';}tooltip += '
';tooltip += '
| ' + fieldName + ': | ';tooltip += '' + obj.x + '% | ';tooltip += '
| Intrinsic value: | ';tooltip += '' + intrinsicValue + ' | ';tooltip += '
';tooltip += '
';if (222.5 > obj.y){tooltip += `
${underOverValuationText}
`;}else{tooltip += `
${underOverValuationText}
`;}tooltip += '
';return tooltip;}dcfCalculator.renderSensitivityInfoOnChart = function (sensitivityResults){this.renderStockPriceOnSensitivityChart();}dcfCalculator.renderStockPriceOnSensitivityChart = function (){this.sensitivityChart.yAxis[0].addPlotLine({dashStyle: 'ShortDot',value: 222.5,width: 1,zIndex: 3,color: '#1F2933',label: {y: -2,x: -10,useHTML: true,text: '
Last Price: 222.5 USD
',align: 'right'}});}dcfCalculator.startExclusiveAnimator = function (selector, callback){varcObj = this;if (cObj.animatorStates[selector] === undefined)cObj.animatorStates[selector] = 'init';if (cObj.animatorStates[selector] === 'init'){cObj.animatorStates[selector] = 'started';new Animator($(`#${selector}`), () => {cObj.animatorStates[selector] = 'init';callback();});}}//
