
Apple Inc
NASDAQ:AAPL

Intrinsic Value
The intrinsic value of one
AAPL
stock under the Base Case scenario is
156.93
USD.
Compared to the current market price of 223.85 USD,
Apple Inc
is
Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Apple Inc
Fundamental Analysis

The company’s heavy reliance on iPhone sales leaves its overall revenue vulnerable if the smartphone market slows or consumers shift toward more cost-effective alternatives.
Apple’s robust ecosystem, anchored by iPhone, Mac, and iPad, cultivates strong customer loyalty and recurring hardware upgrade cycles that drive revenue stability.

Revenue & Expenses Breakdown
Apple Inc
Balance Sheet Decomposition
Apple Inc
Current Assets | 153B |
Cash & Short-Term Investments | 65.2B |
Receivables | 66.2B |
Other Current Assets | 21.6B |
Non-Current Assets | 212B |
Long-Term Investments | 91.5B |
PP&E | 45.7B |
Other Non-Current Assets | 74.8B |
Free Cash Flow Analysis
Apple Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Apple Inc
Revenue
|
395.8B
USD
|
Cost of Revenue
|
-211.7B
USD
|
Gross Profit
|
184.1B
USD
|
Operating Expenses
|
-58.4B
USD
|
Operating Income
|
125.7B
USD
|
Other Expenses
|
-29.5B
USD
|
Net Income
|
96.2B
USD
|
AAPL Profitability Score
Profitability Due Diligence
Apple Inc's profitability score is 80/100. The higher the profitability score, the more profitable the company is.

Score
Apple Inc's profitability score is 80/100. The higher the profitability score, the more profitable the company is.
AAPL Solvency Score
Solvency Due Diligence
Apple Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Apple Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AAPL Price Targets Summary
Apple Inc
According to Wall Street analysts, the average 1-year price target for
AAPL
is 256.14 USD
with a low forecast of 185.7 USD and a high forecast of 341.25 USD.
Dividends
Current shareholder yield for AAPL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
AAPL
stock under the Base Case scenario is
156.93
USD.
Compared to the current market price of 223.85 USD,
Apple Inc
is
Overvalued by 30%.