Apple Inc

Watchlist Manager
Apple Inc Logo
Apple Inc
Price: 145.93 USD +1.37% Market Closed
Updated: Jan 29, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jan 29, 2023.

Estimated DCF Value of one AAPL stock is 104.25 USD. Compared to the current market price of 145.93 USD, the stock is Overvalued by 29%.

Base Case
104.25 USD
Overvaluation 29%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 104.25 USD
Apple Inc Competitors:
DCF Valuation
TransAct Technologies Inc
Guangzhou KingTeller Technology Co Ltd
One Stop Systems Inc
HP Inc
Seagate Technology Holdings PLC
Shenzhen Transsion Holdings Co Ltd
Guangdong Green Precision Components Co Ltd
Inspur Electronic Information Industry Co Ltd

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 Jan 29, 2023
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
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
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 1.8T USD
- Debt 109B USD
Equity Value 1.7T USD
/ Shares Outstanding 15.9B
AAPL DCF Value 104.25 USD
Overvalued by 29%

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

414B 562B
Operating Income
123B 155B
127B 142B

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 104.25 USD. Compared to the current market price of 145.93 USD, the stock is Overvalued by 29%.

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 104.25 USD per one AAPL share.