The Discounted Cash Flow (DCF) valuation of Apple Inc (AAPL) is 205.50 USD. With the latest stock price at 247.96 USD, the upside of Apple Inc based on DCF is -17.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.3% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 134.32 - 458.93 | 205.50 |
| Upside | -45.8% - 85.1% | -17.1% |