As of 2025-05-14, the Intrinsic Value of Apple Inc (AAPL) is 177.47 USD. This Apple valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.93 USD, the upside of Apple Inc is -16.70%.
The range of the Intrinsic Value is 128.25 - 296.26 USD
Based on its market price of 212.93 USD and our intrinsic valuation, Apple Inc (AAPL) is overvalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.25 - 296.26 | 177.47 | -16.7% |
| DCF (Growth 10y) | 148.58 - 320.12 | 199.29 | -6.4% |
| DCF (EBITDA 5y) | 93.87 - 145.02 | 110.99 | -47.9% |
| DCF (EBITDA 10y) | 119.32 - 177.00 | 139.44 | -34.5% |
| Fair Value | 82.80 - 82.80 | 82.80 | -61.11% |
| P/E | 116.35 - 167.69 | 130.74 | -38.6% |
| EV/EBITDA | 63.06 - 125.98 | 89.65 | -57.9% |
| EPV | 62.80 - 81.39 | 72.09 | -66.1% |
| DDM - Stable | 61.63 - 188.94 | 125.29 | -41.2% |
| DDM - Multi | 101.39 - 238.36 | 141.89 | -33.4% |
| Market Cap (mil) | 3,198,655.80 |
| Beta | 1.01 |
| Outstanding shares (mil) | 15,022.10 |
| Enterprise Value (mil) | 3,198,655.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.22% |
| Cost of Debt | 5.00% |
| WACC | 9.05% |