Apple Inc
NASDAQ:AAPL

Watchlist Manager
Apple Inc Logo
Apple Inc
NASDAQ:AAPL
Watchlist
Price: 278.78 USD -0.68% Market Closed
Market Cap: 4.1T USD

Intrinsic Value

The intrinsic value of one AAPL stock under the Base Case scenario is 178.55 USD. Compared to the current market price of 278.78 USD, Apple Inc is Overvalued by 36%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AAPL Intrinsic Value
178.55 USD
Overvaluation 36%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Apple Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about AAPL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AAPL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Apple Inc.

Explain Valuation
Compare AAPL to

Fundamental Analysis

Loading...
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

The company’s heavy reliance on iPhone sales leaves its overall revenue vulnerable if the smartphone market slows or consumers shift toward more cost-effective alternatives.

Increasing competition from Chinese and other global smartphone manufacturers could erode Apple’s premium pricing power and squeeze margins.

Supply chain disruptions, particularly in key manufacturing regions, could result in production bottlenecks that limit Apple’s ability to meet product demand and maintain profitability.

Bull Theses

Apple’s robust ecosystem, anchored by iPhone, Mac, and iPad, cultivates strong customer loyalty and recurring hardware upgrade cycles that drive revenue stability.

Growing services like Apple Music, iCloud, and Apple TV+ present higher-margin recurring revenue streams and reduce Apple’s dependence on hardware cycles.

Continued innovation in wearables and emerging areas like AR/VR could unlock new revenue sources, boost cross-selling opportunities, and further entrench Apple’s ecosystem advantages.

Show More Less
How do you feel about AAPL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Apple Inc

Current Assets 148B
Cash & Short-Term Investments 54.7B
Receivables 73B
Other Current Assets 20.3B
Non-Current Assets 211.3B
Long-Term Investments 77.7B
PP&E 49.8B
Other Non-Current Assets 83.7B
Current Liabilities 165.6B
Accounts Payable 69.9B
Short-Term Debt 8B
Other Current Liabilities 87.8B
Non-Current Liabilities 119.9B
Long-Term Debt 78.3B
Other Non-Current Liabilities 41.5B
Efficiency

Free Cash Flow Analysis
Apple Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Apple Inc

Revenue
416.2B USD
Cost of Revenue
-221B USD
Gross Profit
195.2B USD
Operating Expenses
-62.2B USD
Operating Income
133.1B USD
Other Expenses
-21B USD
Net Income
112B USD
Fundamental Scores

AAPL Profitability Score
Profitability Due Diligence

Apple Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROIC
Exceptional ROE
77/100
Profitability
Score

Apple Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

AAPL Solvency Score
Solvency Due Diligence

Apple Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Positive Net Debt
Average D/E
59/100
Solvency
Score

Apple Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AAPL Price Targets Summary
Apple Inc

Wall Street analysts forecast AAPL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AAPL is 286.45 USD with a low forecast of 217.15 USD and a high forecast of 341.25 USD.

Lowest
Price Target
217.15 USD
22% Downside
Average
Price Target
286.45 USD
3% Upside
Highest
Price Target
341.25 USD
22% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AAPL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

AAPL Insider Trading
Buy and sell transactions by insiders

AAPL News

Other Videos
What is the Intrinsic Value of one AAPL stock?

The intrinsic value of one AAPL stock under the Base Case scenario is 178.55 USD.

Is AAPL stock undervalued or overvalued?

Compared to the current market price of 278.78 USD, Apple Inc is Overvalued by 36%.

Back to Top