The Discounted Cash Flow (DCF) valuation of Apple Inc (AAPL) is 205.43 USD. With the latest stock price at 237.33 USD, the upside of Apple Inc based on DCF is -13.4%.
| 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 - 449.44 | 205.43 |
| Upside | -43.1% - 89.4% | -13.4% |