The Discounted Cash Flow (DCF) valuation of Apple Inc (AAPL) is 172.09 USD. With the latest stock price at 173.31 USD, the upside of Apple Inc based on DCF is -0.7%.
Range | Selected | |
WACC / Discount Rate | 7.5% - 10.1% | 8.8% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 119.05 - 321.72 | 172.09 |
Upside | -31.3% - 85.6% | -0.7% |