The Discounted Cash Flow (DCF) valuation of Apple Inc (AAPL) is 180.93 USD. With the latest stock price at 189.84 USD, the upside of Apple Inc based on DCF is -4.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.5% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 120.64 - 375.05 | 180.93 |
| Upside | -36.5% - 97.6% | -4.7% |