Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Page: Earnings Power Value

Apple Inc.

Ticker: AAPL | Industry: Consumer Electronics | Sector: Technology
$248.04 +0.72 (0.29%)
As of: 2026-01-23

Master Data Export


Valuation Snapshot

Intrinsic Range$92.38 — $126.85
Selected Value (Mid)$109.62
Live Price$274.20
Upside / Downside-60.02%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$92.38$109.62$126.85

Normalized EBIT Margin

ScenarioMargin
Low27.18%
Mid31.97%
High36.77%

Normalized Tax Rate

MetricValue
Tax Rate15.61%

Adjusted Earnings (NOPAT)

ScenarioValue
Low95,438,758,109
Mid112,280,891,893
High129,123,025,676

Capital Structure

ComponentValue
Net Debt78,838,000,000
Shares Outstanding14,948,500,000
WACC6.54%

Reverse EPV (Market Implied)

If "Implied" > "Actual", market expects profitability to improve.

MetricActual (LTM)Market Implied
EBIT Margin31.97%73.34%
NOPAT (Earnings)112,280,891,893257,556,339,502
Enterprise Value1,717,450,844,2293,939,587,095,000

Valuation Details

MetricLowMidHigh
Enterprise Value1,459,833,217,5951,717,450,844,2291,975,068,470,863
(-) Net Debt78,838,000,00078,838,000,00078,838,000,000
(=) Equity Value1,380,995,217,5951,638,612,844,2291,896,230,470,863
(/) Shares Outstanding14,948,500,00014,948,500,00014,948,500,000
(=) Fair Value$92.38$109.62$126.85
Live Price$274.20$274.20$274.20
Upside %-66.31%-60.02%-53.74%

High-Upside EPV Screener

US Market Global Market
« 3 »
Ticker Company Price EPV Upside
600968.SS CNOOC Energy Technology & Services Limited $3.91 $6.14 56.91%
FTE.BK Firetrade Engineering Public Company Limited $1.92 $3.01 56.91%
KAMOPAINTS.BO Kamdhenu Ventures Limited $6.65 $10.43 56.89%
265520.KQ Advanced Process Systems Corporation $20,600.00 $32,309.86 56.84%
AKT-A.TO AKITA Drilling Ltd. $1.98 $3.10 56.80%
KRZ.IR Kerry Group plc $73.60 $115.38 56.77%
KARE.AT Karelia Tobacco Company Inc. $356.00 $558.00 56.74%
8053.HK Pizu Group Holdings Limited $0.64 $1.00 56.73%
9476.T Chuokeizai-Sha Holdings, Inc. $811.00 $1,270.97 56.72%
ANIM.MI Anima Holding S.p.A. $6.08 $9.53 56.72%
9220.T FB Care Service Co.,Ltd. $1,183.00 $1,853.79 56.70%
5317.KL CPE Technology Berhad $0.53 $0.83 56.61%
CTARAF.BK Centara Hotels and Resorts Leasehold Property Fund $4.58 $7.17 56.59%
5141.KL Dayang Enterprise Holdings Bhd $1.71 $2.68 56.51%
6364.T Airman Corporation $1,844.00 $2,885.42 56.48%
9576.SR Paper Home Co. $40.62 $63.49 56.29%
4979.T OAT Agrio Co., Ltd. $2,158.00 $3,372.46 56.28%
PKN.WA Polski Koncern Naftowy ORLEN Spólka Akcyjna $99.75 $155.87 56.26%
ORDS.QA Ooredoo Q.P.S.C. $13.10 $20.47 56.25%
9346.T Cocorport, Inc. $1,700.00 $2,655.37 56.20%
PFP.AX Propel Funeral Partners Limited $4.81 $7.51 56.18%
272290.KQ INNOX Advanced Materials Co.,Ltd. $23,300.00 $36,378.56 56.13%
5957.T Nittoseiko Co.,Ltd. $727.00 $1,134.76 56.09%
GUJCONT.BO Gujarat Containers Limited $163.40 $255.02 56.07%
2020.HK ANTA Sports Products Limited $82.65 $128.98 56.05%
FDE.PA La Française de l'Energie S.A. $31.95 $49.85 56.03%
ELIS.PA Elis S.A. $24.06 $37.53 56.00%
FORTH.BK Forth Corporation Public Company Limited $5.90 $9.20 55.93%
4396.T System Support Inc. $1,501.00 $2,340.14 55.91%
GPTINFRA.BO GPT Infraprojects Limited $109.60 $170.83 55.86%
RUIS.JK PT Radiant Utama Interinsco Tbk $328.00 $511.23 55.86%
P9D.SI Civmec Limited $1.27 $1.98 55.83%
3393.HK Wasion Holdings Limited $17.55 $27.35 55.82%
8617.HK Best Linking Group Holdings Limited $0.80 $1.25 55.81%
1714.TW Ho Tung Chemical Corp. $8.06 $12.55 55.76%
2991.T LANDNET Inc. $680.00 $1,059.03 55.74%
300724.SZ Shenzhen S.C New Energy Technology Corporation $99.32 $154.66 55.72%
CAPITALSFB.NS Capital Small Finance Bank Limited $267.85 $417.07 55.71%
5965.T Fujimak Corporation $1,072.00 $1,669.02 55.69%
001060.KS JW Pharmaceutical Corporation $26,650.00 $41,487.87 55.68%
HARN.BK Harn Engineering Solutions Public Company Limited $1.94 $3.02 55.68%
4560.TW Strong H Machinery Technology (Cayman) Incorporation $32.45 $50.51 55.64%
NGLB.DE Anglo American plc $25.26 $39.31 55.64%
SHAREINDIA.BO Share India Securities Limited $159.00 $247.44 55.62%
210980.KS SK D&D Co. Ltd. $13,330.00 $20,740.11 55.59%
1896.HK Maoyan Entertainment $6.89 $10.71 55.45%
0QLX.L Metall Zug AG $837.99 $1,302.59 55.44%
6080.HK Wing Chi Holdings Limited $0.10 $0.15 55.35%
5699.T IBOKIN Co.,Ltd. $1,402.00 $2,177.54 55.32%
243070.KQ Huons Co., Ltd. $27,150.00 $42,146.91 55.24%