Loading...

Apple Inc
NASDAQ:AAPL

Watchlist Manager
Apple Inc Logo
Apple Inc
NASDAQ:AAPL
Watchlist
Price: 142.91 USD -2.54% Market Closed
Updated: Dec 7, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 6, 2022.

Estimated DCF Value of one AAPL stock is 102.75 USD. Compared to the current market price of 142.91 USD, the stock is Overvalued by 28%.

AAPL DCF Value
Base Case
102.75 USD
Overvaluation 28%
DCF Value
Price
Worst Case
Base Case
Best Case
102.75
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 102.75 USD
Apple Inc Competitors:
DCF Valuation
002376
Shandong New Beiyang Information Technology Co Ltd
600601
Founder Technology Group Co Ltd
TVSELECT
TVS Electronics Ltd
4901
Fujifilm Holdings Corp
CNC
Concurrent Technologies PLC
603019
Dawning Information Industry Co Ltd
IVAC
Intevac Inc
6724
Seiko Epson Corp

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
4 valuation models available
Alpha Spread
Updated on Dec 6, 2022
Default Valuation
Thijs Nijenhuis
Updated on Sep 21, 2022
Set As Default
Filip Hubaček
Updated on Aug 19, 2022
Set As Default
Vincent Lecuyer
Updated on Oct 31, 2022
Set As Default
Create My Valuation Model
Model Settings
Discount Rate
8.73%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.73%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.6T USD
+ Cash & Equivalents 23.6B USD
+ Investments 145B USD
Firm Value 1.7T USD
- Debt 109B USD
Equity Value 1.6T USD
/ Shares Outstanding 15.9B
AAPL DCF Value 102.75 USD
Overvalued by 28%

To view the process of calculating the Present Value of Apple Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
418B 566B
Operating Income
124B 152B
FCFF
127B 140B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one AAPL stock?

Estimated DCF Value of one AAPL stock is 102.75 USD. Compared to the current market price of 142.91 USD, the stock is Overvalued by 28%.

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. Using the DCF Operating Model we project Apple Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.6T USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 102.75 USD per one AAPL share.