Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Apple Inc.

AAPLCIK 0000320193Technology

Compare:MSFT GOOGL META NVDA INTC CSCO

Compare AAPL

Intrinsic Value

AAPL Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

AAPL Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Apple Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$120.39

Implied equity value $2T

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$102.91 – $143.15

Bear

$102.91

Base

$120.39

Bull

$143.15

Model assumptions

Cash flow base

$119B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

7.7%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$120.39Baseline

Growth +1 pt$138.02+$17.62

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Apple Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

$120.39

Implied equity value $2T

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$102.91 – $143.15

Bear

$102.91

Base

$120.39

Bull

$143.15

Model assumptions

Cash flow base

$119B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

7.7%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$120.39Baseline

Growth +1 pt$138.02+$17.62

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net cash increases equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$2T

Less total debt

− $80B

Plus cash and equivalents

+ $137B

Equity value

After the bridge

$2T

Diluted shares

14,720,306,000

Fair value / share

$120.39