← Back to DCF

Breakdown · AAPL

Apple

WACC
FCF PROJECTION
SENSITIVITY
PER-YEAR CASH FLOWS
Year CF Discount factor PV Cumulative PV
1 7.27 0.9011 6.55 6.55
2 7.41 0.8119 6.02 12.57
3 7.56 0.7316 5.53 18.10
4 7.71 0.6592 5.08 23.18
5 7.87 0.5940 4.67 27.86
6 8.02 0.5352 4.29 32.15
7 8.18 0.4822 3.95 36.10
8 8.35 0.4345 3.63 39.72
9 8.52 0.3915 3.33 43.06
10 8.69 0.3528 3.06 46.12
11 8.90 0.3179 2.83 48.95
12 9.13 0.2864 2.61 51.57
13 9.35 0.2581 2.41 53.98
14 9.59 0.2325 2.23 56.21
15 9.83 0.2095 2.06 58.27
16 10.07 0.1888 1.90 60.17
17 10.32 0.1701 1.76 61.93
18 10.58 0.1533 1.62 63.55
19 10.85 0.1381 1.50 65.05
20 11.12 0.1245 1.38 66.43
REVERSE DCF

At $340.08, the market implies a stage-1 growth rate of 26.9%.

MARKET IMPLIES
26.9%
YOUR ASSUMPTION
2.0%
DELTA
+24.9pp

If $340.08 is correct and your other inputs (WACC 11.0%, 10+10y, terminal 2.5%) hold, the market needs AAPL to grow cash flow at 26.9% annually for the next 10 years.