investorscraft@gmail.com

Intrinsic ValueApple Inc. (APC.DE)

Previous Close216.45
Intrinsic Value
Upside potential
Previous Close
216.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Apple Inc. is a global leader in consumer electronics, renowned for its premium hardware, software, and services ecosystem. The company generates revenue through the sale of iPhones, Macs, iPads, wearables, and accessories, complemented by a growing services segment that includes Apple Music, Apple TV+, Apple Arcade, and Apple Pay. Apple's vertically integrated model, combining proprietary hardware with its iOS and macOS ecosystems, creates high customer loyalty and recurring revenue streams. The company dominates the premium smartphone market with the iPhone, while its services division leverages its vast installed base for high-margin subscriptions and digital content. Apple's retail and online stores, along with third-party distributors, ensure global market penetration. Its strong brand, innovation-driven product pipeline, and focus on user privacy reinforce its competitive moat in the technology sector.

Revenue Profitability And Efficiency

Apple reported revenue of €391.0 billion for the fiscal year ending September 2024, with net income reaching €93.7 billion, reflecting a robust net margin of approximately 24%. The company's operating cash flow stood at €118.3 billion, demonstrating strong cash generation capabilities. Capital expenditures were €9.4 billion, indicating disciplined reinvestment to support growth and innovation.

Earnings Power And Capital Efficiency

Apple's diluted EPS of €6.08 underscores its earnings strength, supported by high-margin services and efficient supply chain management. The company's ability to monetize its installed base through recurring services revenue enhances capital efficiency, while its vertically integrated model optimizes production costs and gross margins.

Balance Sheet And Financial Health

Apple maintains a solid balance sheet with €29.9 billion in cash and equivalents, though it carries €106.6 billion in total debt. The company's strong cash flow generation provides ample liquidity to service obligations while funding shareholder returns and strategic investments. Its financial health remains robust, with manageable leverage and significant financial flexibility.

Growth Trends And Dividend Policy

Apple's growth is driven by its expanding services segment and periodic hardware refreshes. The company pays a dividend of €0.95637 per share, appealing to income-focused investors, while its share repurchase program enhances EPS growth. Its ability to innovate and penetrate emerging markets supports long-term revenue diversification.

Valuation And Market Expectations

With a market capitalization of €2.59 trillion, Apple trades at a premium, reflecting its dominant market position and consistent profitability. Investors anticipate sustained growth in services and wearables, alongside cyclical hardware upgrades. The company's beta of 1.275 indicates moderate sensitivity to broader market movements.

Strategic Advantages And Outlook

Apple's strategic advantages include its brand strength, ecosystem lock-in, and relentless focus on user experience. The outlook remains positive, with opportunities in augmented reality, healthcare integrations, and further services expansion. Risks include regulatory scrutiny and reliance on iPhone sales, but Apple's innovation pipeline and financial resilience position it well for long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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