The Discounted Cash Flow (DCF) valuation of Apple Inc (AAPL) is 183.82 USD. With the latest stock price at 231.30 USD, the upside of Apple Inc based on DCF is -20.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.1% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 122.29 - 383.86 | 183.82 |
| Upside | -47.1% - 66.0% | -20.5% |