Page: Overview
Apple Inc.
$248.04
+0.72 (0.29%)
As of: 2026-01-23
Master Data Export
DCF — Earnings
| Base Metric (EPS No NRI) | 7.47 |
| Growth Rate | 16.10% |
| Multiplier | 24.06 |
| Live Price | 260.09 |
| Intrinsic Value | 179.71 |
| Upside / Downside | -30.90% |
DCF — Free Cash Flow
| Base Metric (FCF/Share) | 6.57 |
| Growth Rate | 14.59% |
| Multiplier | 21.74 |
| Live Price | 260.09 |
| Intrinsic Value | 142.76 |
| Upside / Downside | -45.11% |
DCF — Dividends
| Base Metric (Div/Share) | 7.54 |
| Growth Rate | 7.05% |
| Multiplier | 13.18 |
| Live Price | 260.09 |
| Intrinsic Value | 99.43 |
| Upside / Downside | -61.77% |
Projected FCF
| 6Y Avg FCF | 107,661,011,114.29 |
| Growth Rate | 4.50% |
| Growth Multiple | 8.63 |
| Live Price | 260.09 |
| Intrinsic Value | 65.72 |
| Upside / Downside | -74.73% |
Peter Lynch Fair Value
| EPS (TTM) | 7.48 |
| Growth Rate Used | 15.80% |
| PEG Ratio | 1.00 |
| Live Price | 260.09 |
| Fair Value | 118.19 |
| Upside / Downside | -54.56% |
Graham Number
| EPS (TTM) | 7.45 |
| Tangible BV / Share | 4.90 |
| Multiplier | 22.5 |
| Live Price | 260.09 |
| Graham Number | 28.67 |
| Upside / Downside | -88.98% |
Median Price-to-Sales
| Rev / Share (TTM) | 27.67 |
| 10Y Median PS | 6.50 |
| Live Price | 260.09 |
| Implied Value | 179.88 |
| Upside / Downside | -30.84% |
Graham Formula Intrinsic
| EPS (TTM) | 7.45 |
| Growth Rate | 7.88% |
| AAA Bond Yield | 5.31% |
| Live Price | 260.09 |
| Intrinsic Value | 149.74 |
| Upside / Downside | -42.43% |
Lynch Dividend Value
| EPS Growth | 7.88% |
| Dividend Yield | 0.39% |
| P/E Ratio | 34.92 |
| Live Price | 260.09 |
| Intrinsic Value | 21.57 |
| Upside / Downside | -91.71% |