Loading...
Definitive Analysis

Asset Classes

Stocks ETFS Crypto Indexes

Financial Statements

Financials

Fundamentals

Margins Returns Growth Ratios

Valuations

Projections DDM EPV DCF Valuations Multiples

Miscellaneous

CHARTS INDICATORS

Industry

Sector

Start 7 Day Free Trial View Pricing Plans
🔒 You’re viewing a full-feature preview (NVDA only).
Unlock access to 49,000+ stocks, sectors, and industries with your 7-day free trial

Apple Inc.

ID: AAPL SECTOR: Technology INDUSTRY: Consumer Electronics
270.17
-0.54 (-0.20%)
Ref: 2026-04-29

Dividend Discount Models Snapshot

ModelRangeSelected
Stable Growth DDM $133.25 - $243.43 $178.02
Multi-Stage DDM $100.63 - $110.15 $105.30
Blended Fair Value $141.66
Stock Price$270.17

Dividend History (Last 10 Years)

Metric 2025202420232022202120202019201820172016
DPS 1.0280.9890.9500.9090.8580.8030.7590.6860.6080.552
YoY % 3.95%4.05%4.53%5.97%6.78%5.80%10.75%12.79%10.07%10.69%
Yield 0.38%0.37%0.35%0.34%0.32%0.30%0.28%0.25%0.22%0.20%

CAGRValue
5 Year5.05%
10 Year7.49%

Discounted Dividend Model - Stable Growth

MetricRangeSelected
LT Growth 3.56% to 5.56% 4.56%
WACC9.00%9.00%
Fair Value $133.25 - $243.43 $178.02

Calculation Details (Millions)

MetricLOWBASEHIGH
Required Retention Ratio 20.0% 12.5% 7.5%
(*) Adjusted Net Income 112,010.00 112,010.00 112,010.00
(=) Cash Required 22,402.00 14,001.25 8,400.75
(=) Excess Retained per Share 5.97 6.53 6.91
LTM Dividend per Share 1.028 1.028 1.028
(=) Adjusted Dividend 7.000 7.560 7.933

Multi-Stage Projections (BASE Case - Millions)

MetricTTMYear 1Year 2Year 3Year 4Year 5
Net Income 112,010.00 117,117.64122,458.18128,042.25133,880.96139,985.90
Projected Dividends 15,421.00 29,279.4150,207.8572,984.0897,733.10125,987.31

Multi-Stage Valuation (Millions)

Present ValuesLOWBASEHIGH
Year 1 PV 27,776.37 28,044.59 28,312.80
Year 2 PV 43,279.76 44,119.63 44,967.58
Year 3 PV 57,166.46 58,838.54 60,542.92
Year 4 PV 69,559.23 72,285.12 75,090.35
Year 5 PV 81,477.91 85,488.48 89,655.43
TV PV 1,230,657.40 1,291,233.65 1,354,172.13
Equity Value 1,509,917.14 1,580,010.01 1,652,741.22
Fair Value $100.63 $105.30 $110.15

Top Dividend Stocks

US Market Global Market
« 148 »
TickerCompany NameYield %DPSPayout %
002052.SZ 002052.SZ 0.00% $0.00 0.01%
002192.SZ 002192.SZ 0.00% $0.00 0.34%
002195.SZ 002195.SZ 0.00% $0.00 1.04%
002247.SZ 002247.SZ 0.00% $0.00 0.22%
002255.SZ 002255.SZ 0.00% $0.00 0.03%
002279.SZ 002279.SZ 0.00% $0.00 0.01%
002406.SZ 002406.SZ 0.00% $0.00 0.01%
002592.SZ 002592.SZ 0.00% $0.00 0.00%
002766.SZ 002766.SZ 0.00% $0.00 0.54%
002835.SZ 002835.SZ 0.00% $0.00 0.09%
014790.KS 014790.KS 0.00% $0.05 0.03%
037270.KS 037270.KS 0.00% $0.00 0.00%
045390.KQ 045390.KQ 0.00% $0.00 0.00%
0486.HK 0486.HK 0.00% $0.00 0.00%
0570.HK 0570.HK 0.00% $0.00 0.00%
071970.KS 071970.KS 0.00% $0.33 0.01%
1225.TW 1225.TW 0.00% $0.00 0.00%
145270.KS 145270.KS 0.00% $0.00 0.00%
155900.KS 155900.KS 0.00% $352.08 53.22%
2364.TW 2364.TW 0.00% $0.00 0.00%
300375.SZ 300375.SZ 0.00% $0.00 0.01%
300413.SZ 300413.SZ 0.00% $0.00 0.18%
300499.SZ 300499.SZ 0.00% $0.00 8.22%
300527.SZ 300527.SZ 0.00% $0.00 2.70%
300563.SZ 300563.SZ 0.00% $0.00 0.03%
300578.SZ 300578.SZ 0.00% $0.00 1.02%
300696.SZ 300696.SZ 0.00% $0.00 0.46%
300858.SZ 300858.SZ 0.00% $0.00 0.03%
300940.SZ 300940.SZ 0.00% $0.00 0.18%
300994.SZ 300994.SZ 0.00% $0.00 0.08%
301019.SZ 301019.SZ 0.00% $0.00 0.00%
32ID.L 32ID.L 0.00% $0.00 3.27%
3415.T 3415.T 0.00% $0.00 0.00%
3483.TWO 3483.TWO 0.00% $0.00 0.00%
4010.SR 4010.SR 0.00% $0.00 0.13%
402340.KS 402340.KS 0.00% $13.52 0.03%
4494.T 4494.T 0.00% $0.02 0.03%
4506.T 4506.T 0.00% $0.01 0.00%
4825.T 4825.T 0.00% $0.11 0.08%
5094.KL 5094.KL 0.00% $0.00 0.00%
600006.SS 600006.SS 0.00% $0.00 0.03%
600125.SS 600125.SS 0.00% $0.00 0.03%
600518.SS 600518.SS 0.00% $0.00 4.51%
600645.SS 600645.SS 0.00% $0.00 0.16%
600666.SS 600666.SS 0.00% $0.00 0.22%
600776.SS 600776.SS 0.00% $0.00 0.02%
6010.SR 6010.SR 0.00% $0.00 0.02%
601226.SS 601226.SS 0.00% $0.00 0.15%
6028.T 6028.T 0.00% $36.57 23.28%
603020.SS 603020.SS 0.00% $0.00 0.09%