The Discounted Cash Flow (DCF) valuation of Apple Inc (AAPL) is 183.47 USD. With the latest stock price at 217.96 USD, the upside of Apple Inc based on DCF is -15.8%.
Range | Selected | |
WACC / Discount Rate | 7.1% - 10.6% | 8.9% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 118.62 - 421.94 | 183.47 |
Upside | -45.6% - 93.6% | -15.8% |