image
Apple Inc. AAPL
Technology - Consumer Electronics - NASDAQ - US
Watchlist
$ 213.55
0.522 %
$ 3.19
Market Cap
30.12
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 118 254.0
CAPEX (9 447.0)
Maintenance CAPEX (6 612.9)
Cash Flow For Owners 111 641.1 117 945.2 124 605.3 131 641.5 139 074.9 146 928.2 155 224.9 163 990.0 173 250.2 183 033.2 3 627 329.2
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%