investorscraft@gmail.com

Intrinsic Value of Apple Inc. (AAPL)

Previous Close$182.52
Intrinsic Value
Upside potential
Previous Close
$182.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-09-30 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-2.8NaN
Revenue, $383285NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m268984NaN
Operating income, $m114301NaN
EBITDA, $m125820NaN
Interest expense (income), $mNaN
Earnings before tax, $m113736NaN
Tax expense, $m16741NaN
Net income, $m96995NaN

BALANCE SHEET

Cash and short-term investments, $m61555NaN
Total assets, $m352583NaN
Adjusted assets (=assets-cash), $m291028NaN
Average production assets, $m42916NaN
Working capital, $m-1742NaN
Total debt, $m111088NaN
Total liabilities, $m290437NaN
Total equity, $m62146NaN
Debt-to-equity ratio1.788NaN
Adjusted equity ratio0.056NaN

CASH FLOW

Net income, $m96995NaN
Depreciation, amort., depletion, $m11519NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m110543NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-10959NaN
Free cash flow, $m121502NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1742
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount