![Apple Inc. Website](https://finchat.io/assets/logos/24937.png)
Apple Inc.
NasdaqGS-AAPL
BUILD UP FREE CASH | 2021-09-25 (A) | 2022-09-24 (A) | 2023-09-30 (A) | 2024-09-30 (E) | 2025-09-30 (E) | 2026-09-30 (E) | 2027-09-30 (E) | 2028-09-30 (E) |
---|---|---|---|---|---|---|---|---|
Revenue | 365,817.0 | 394,328.0 | 383,285.0 | 387,605.8 | 416,161.7 | 448,092.9 | 448,092.9 | 448,092.9 |
Revenue % Chg. | 33.3% | 7.8% | -2.8% | |||||
EBIT | 108,949.0 | 119,437.0 | 114,301.0 | 120,992.3 | 130,303.9 | 141,486.8 | 141,486.8 | 141,486.8 |
EBIT Margin | 29.8% | 30.3% | 29.8% | |||||
Tax Rate | 13.3% | 16.2% | 14.7% | |||||
NOPAT | 94,456.4 | 100,083.0 | 97,476.9 | 101,796.6 | 109,639.9 | 119,492.1 | 119,492.1 | 119,492.1 |
NOPAT Margin | 25.8% | 25.4% | 25.4% | 26.3% | 26.3% | 26.7% | 26.7% | 26.7% |
D&A | 11,284.0 | 11,104.0 | 11,519.0 | 11,331.4 | 11,860.3 | 12,787.3 | 12,787.3 | 12,787.3 |
D&A / Revenue | 3.1% | 2.8% | 3.0% | |||||
Capex | -11,085.0 | -10,708.0 | -10,959.0 | -10,170.9 | -10,923.8 | -11,239.2 | -11,239.2 | -11,239.2 |
Capex / Revenue | -3.0% | -2.7% | -2.9% | |||||
Chg. NWC | -4,911.0 | 1,200.0 | -6,577.0 | -3,558.4 | -3,820.5 | -4,113.7 | -4,113.7 | -4,113.7 |
Chg. NWC / Revenue | -1.3% | 0.3% | -1.7% | |||||
Unlevered FCF (UFCF) | 89,744.4 | 101,679.0 | 91,459.9 | 99,398.7 | 106,755.8 | 116,926.5 | 116,926.5 | 116,926.5 |
UFCF % Chg. | 35.6% | 13.3% | -10.1% | 8.7% | 7.4% | 9.5% | — | — |
PV of UFCF | — | — | — | 90,310.5 | 88,126.4 | 87,697.1 | 79,678.7 | 72,393.5 |
Sum of PV of UFCF | — | — | — | 90,310.5 | 178,436.9 | 266,134.0 | 345,812.7 | 418,206.2 |
Cost of Debt | |
Tax Rate | |
After Tax Cost of Debt | 2.6% |
Risk Free Rate | |
Market Risk Premium | |
Beta | 1.2 |
Cost of Equity | 10.3% |
Total Debt | 123,930.0 |
Market Cap | 3,335,009.5 |
Total Capital | 3,458,939.5 |
Debt Weighting | 3.6% |
Equity Weighting | 96.4% |
WACC | 10.1% |
Exit Multiple EV/FCF | |
Terminal Value | 3,277,262.5 |
PV of Terminal Value | 1,843,551.6 |
Cumulative PV of UFCF | 418,206.2 |
Net Debt | -57,747.0 |
Equity Value | 2,319,504.9 |
Shares Outstanding | 15,334.1 |
Implied Share Price | 151.3 |
Current Share Price | 217.5 |
Implied Upside / (Downside) | -30.4% |