The Discounted Cash Flow (DCF) valuation of Apple Inc (AAPL) is 204.96 USD. With the latest stock price at 229.00 USD, the upside of Apple Inc based on DCF is -10.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.2% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 135.08 - 444.89 | 204.96 |
| Upside | -41.0% - 94.3% | -10.5% |