As of 2024-11-21, the Intrinsic Value of Apple Inc (AAPL) is 204.96 USD. This Apple valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 229.00 USD, the upside of Apple Inc is -10.50%.

The range of the Intrinsic Value is 135.08 - 444.89 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	135.08 - 444.89	204.96	-10.5%
DCF (Growth 10y)	167.67 - 525.73	249.17	8.8%
DCF (EBITDA 5y)	133.04 - 225.20	180.95	-21.0%
DCF (EBITDA 10y)	164.10 - 285.00	222.45	-2.9%
Fair Value	84.40 - 84.40	84.40	-63.14%
P/E	145.98 - 207.90	168.25	-26.5%
EV/EBITDA	93.30 - 168.32	133.15	-41.9%
EPV	61.40 - 90.74	76.07	-66.8%
DDM - Stable	58.46 - 254.74	156.60	-31.6%
DDM - Multi	105.20 - 360.58	163.39	-28.7%