The Discounted Cash Flow (DCF) valuation of Apple Inc (AAPL) is 208.92 USD. With the latest stock price at 229.98 USD, the upside of Apple Inc based on DCF is -9.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.9% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 142.26 - 409.53 | 208.92 |
| Upside | -38.1% - 78.1% | -9.2% |