DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['AAPL']


We have 6 report results for ticker: AAPL - Apple Inc, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for AAPL [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 196.94 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AAPL revenue 391.04B 383.29B 394.33B 365.82B 274.51B 260.17B 265.60B 229.23B 215.64B 233.72B 182.79B 170.91B 156.51B 108.25B 65.22B
AAPL owner_earnings 97.12B 88.75B 102.41B 85.05B 66.54B 52.83B 61.19B 49.23B 51.52B 66.43B 48.90B 44.66B 45.84B 34.55B 16.69B
AAPL cashflow::operating 118.25B 110.54B 122.15B 104.04B 80.67B 69.39B 77.43B 64.22B 66.23B 81.27B 59.71B 53.67B 50.86B 37.53B 18.59B
AAPL cashflow::fcf 108.81B 99.58B 111.44B 92.95B 73.36B 58.90B 64.12B 51.77B 53.50B 70.02B 50.14B 45.50B 42.56B 33.27B 16.59B
AAPL cashflow::realfcf 97.12B 88.75B 102.41B 85.05B 66.54B 52.83B 58.78B 46.93B 49.29B 66.43B 47.28B 43.25B 40.82B 32.10B 15.71B
AAPL netincome 93.74B 97.00B 99.80B 94.68B 57.41B 55.26B 59.53B 48.35B 45.69B 53.39B 39.51B 37.04B 41.73B 25.92B 14.01B
AAPL operatingincome 123.22B 114.30B 119.44B 108.95B 66.29B 63.93B 70.90B 61.34B 60.02B 71.23B 52.50B 49.00B 55.24B 33.79B 18.39B
AAPL marketcap 3781.07B 2976.49B 2043.24B 2863.24B 2203.60B 1208.66B 683.10B 786.03B 546.61B 507.95B 575.15B 435.71B 404.63B 305.23B 239.24B
AAPL ev 3847.79B 3051.63B 2129.68B 2947.02B 2273.03B 1261.88B 759.71B 869.44B 605.06B 542.79B 590.30B 438.41B 393.88B 295.41B 239.24B
AAPL shares 15.41B 15.81B 16.33B 16.86B 17.53B 18.60B 20.00B 5.25B 5.50B 5.79B 6.12B 6.52B 6.54B 0.92B 0.91B
AAPL shares_calc 15.12B 15.55B 15.91B 16.41B 17.00B 17.00B 18.16B 19.76B 20.40B 21.33B 23.43B 24.95B 25.04B 25.04B 24.64B
AAPL capex -9.45B -10.96B -10.71B -11.09B -7.31B -10.49B -13.31B -12.45B -12.73B -11.25B -9.57B -8.16B -8.29B -4.26B -2.00B
AAPL depreciation 11.45B 11.52B 11.10B 11.28B 11.06B 12.55B 10.90B 10.16B 10.51B 11.26B 7.95B 6.76B 3.28B 1.81B 1.03B
AAPL evToOcf 32.54 27.61 17.43 28.33 28.18 18.19 9.81 13.54 9.14 6.68 9.89 8.17 7.75 7.87 12.87
AAPL pocf 31.97 26.93 16.73 27.52 27.31 17.42 8.82 12.24 8.25 6.25 9.63 8.12 7.96 8.13 12.87
AAPL pe 40.34 30.69 20.47 30.24 38.38 21.87 11.47 16.26 11.96 9.51 14.56 11.76 9.70 11.77 17.07

2. Vertical Data, ratio wrt to shares_calc for AAPL [show/hide charts] Current Market Price: 196.94 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AAPL revenue 25.87 24.64 24.79 22.30 16.15 15.30 14.63 11.60 10.57 10.96 7.80 6.85 6.25 4.32 2.65
AAPL owner_earnings 6.42 5.71 6.44 5.18 3.91 3.11 3.37 2.49 2.52 3.11 2.09 1.79 1.83 1.38 0.68
AAPL cashflow::operating 7.82 7.11 7.68 6.34 4.75 4.08 4.26 3.25 3.25 3.81 2.55 2.15 2.03 1.50 0.75
AAPL cashflow::fcf 7.20 6.40 7.01 5.67 4.32 3.46 3.53 2.62 2.62 3.28 2.14 1.82 1.70 1.33 0.67
AAPL cashflow::realfcf 6.42 5.71 6.44 5.18 3.91 3.11 3.24 2.37 2.42 3.11 2.02 1.73 1.63 1.28 0.64
AAPL netincome 6.20 6.24 6.27 5.77 3.38 3.25 3.28 2.45 2.24 2.50 1.69 1.48 1.67 1.04 0.57
AAPL operatingincome 8.15 7.35 7.51 6.64 3.90 3.76 3.90 3.10 2.94 3.34 2.24 1.96 2.21 1.35 0.75
AAPL marketcap 250.14 191.38 128.44 174.52 129.61 71.09 37.62 39.77 26.79 23.81 24.55 17.46 16.16 12.19 9.71
AAPL ev 254.55 196.21 133.87 179.63 133.69 74.22 41.84 43.99 29.65 25.44 25.20 17.57 15.73 11.80 9.71
AAPL shares 1.02 1.02 1.03 1.03 1.03 1.09 1.10 0.27 0.27 0.27 0.26 0.26 0.26 0.04 0.04
AAPL shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
AAPL capex -0.62 -0.70 -0.67 -0.68 -0.43 -0.62 -0.73 -0.63 -0.62 -0.53 -0.41 -0.33 -0.33 -0.17 -0.08
AAPL depreciation 0.76 0.74 0.70 0.69 0.65 0.74 0.60 0.51 0.51 0.53 0.34 0.27 0.13 0.07 0.04
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for AAPL [show/hide charts] Current Market Price: 196.94 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AAPL revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
AAPL owner_earnings 24.84% 23.16% 25.97% 23.25% 24.24% 20.30% 23.04% 21.47% 23.89% 28.42% 26.75% 26.13% 29.29% 31.91% 25.59%
AAPL cashflow::operating 30.24% 28.84% 30.98% 28.44% 29.39% 26.67% 29.15% 28.02% 30.71% 34.77% 32.67% 31.40% 32.49% 34.67% 28.51%
AAPL cashflow::fcf 27.83% 25.98% 28.26% 25.41% 26.73% 22.64% 24.14% 22.59% 24.81% 29.96% 27.43% 26.62% 27.19% 30.73% 25.44%
AAPL cashflow::realfcf 24.84% 23.16% 25.97% 23.25% 24.24% 20.30% 22.13% 20.47% 22.86% 28.42% 25.86% 25.30% 26.08% 29.65% 24.09%
AAPL netincome 23.97% 25.31% 25.31% 25.88% 20.91% 21.24% 22.41% 21.09% 21.19% 22.85% 21.61% 21.67% 26.67% 23.95% 21.48%
AAPL operatingincome 31.51% 29.82% 30.29% 29.78% 24.15% 24.57% 26.69% 26.76% 27.84% 30.48% 28.72% 28.67% 35.30% 31.22% 28.19%
AAPL marketcap 966.94% 776.57% 518.16% 782.70% 802.73% 464.56% 257.20% 342.89% 253.49% 217.34% 314.64% 254.93% 258.54% 281.97% 366.79%
AAPL ev 984.00% 796.18% 540.08% 805.60% 828.02% 485.01% 286.04% 379.28% 280.59% 232.25% 322.93% 256.51% 251.67% 272.90% 366.79%
AAPL shares 3.94% 4.13% 4.14% 4.61% 6.39% 7.15% 7.53% 2.29% 2.55% 2.48% 3.35% 3.82% 4.18% 0.85% 1.39%
AAPL shares_calc 3.87% 4.06% 4.03% 4.48% 6.19% 6.53% 6.84% 8.62% 9.46% 9.13% 12.82% 14.60% 16.00% 23.13% 37.77%
AAPL capex -2.42% -2.86% -2.72% -3.03% -2.66% -4.03% -5.01% -5.43% -5.91% -4.81% -5.24% -4.78% -5.30% -3.94% -3.07%
AAPL depreciation 2.93% 3.01% 2.82% 3.08% 4.03% 4.82% 4.11% 4.43% 4.87% 4.82% 4.35% 3.95% 2.09% 1.68% 1.57%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for AAPL Current Market Price: 196.94 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
AAPL revenue 5.89% 8.49% 2.25%
AAPL owner_earnings 4.31% 12.95% 4.52%
AAPL cashflow::operating 4.26% 11.25% 4.36%
AAPL cashflow::fcf 5.02% 13.06% 5.39%
AAPL cashflow::realfcf 4.31% 12.95% 4.52%
AAPL netincome 6.45% 11.15% -0.33%
AAPL operatingincome 6.28% 14.02% 4.19%
AAPL marketcap 24.99% 25.62% 9.71%
AAPL ev 24.31% 24.98% 9.30%
AAPL shares 11.48% -3.69% -2.97%
AAPL shares_calc -3.76% -2.32% -2.69%
AAPL capex 1.96% 2.13% 5.47%
AAPL depreciation 0.18% -1.82% 0.47%
AAPL evToOcf 19.24% 12.34% 4.73%
AAPL pocf 19.88% 12.91% 5.12%
AAPL pe 17.42% 13.03% 10.08%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for AAPL Current Market Price: 196.94 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
AAPL netincome 11.15% 10.26% 15.60% 15.69% 1.46% 6.94% 9.96% 2.99% 12.00% 30.67%
AAPL operatingincome 14.02% 10.02% 14.25% 12.66% -1.43% 4.02% 7.67% 2.12% 12.18% 31.11%
AAPL marketcap 25.62% 34.23% 21.05% 39.26% 34.11% 16.01% 9.41% 14.20% 12.36% 16.25%
AAPL ev 24.98% 32.06% 19.62% 37.25% 33.17% 16.41% 11.62% 17.16% 15.42% 17.80%
AAPL shares -3.69% -4.59% 25.46% 25.12% 24.79% 24.88% 25.12% -4.30% 42.86% 44.82%
AAPL shares_calc -2.32% -3.05% -4.25% -4.27% -4.44% -6.21% -6.16% -4.62% -4.01% -2.84%
AAPL capex 2.13% 3.97% 3.06% 2.81% 9.00% -1.83% -9.31% -7.80% -19.67% -29.17%
AAPL depreciation -1.82% 1.11% 1.80% 1.44% -0.36% 9.57% 10.04% 25.39% 42.09% 61.42%
AAPL evToOcf 12.34% 22.99% 5.18% 25.39% 33.36% 12.96% 3.73% 11.81% 3.04% -12.29%
AAPL pocf 12.91% 25.01% 6.45% 27.24% 34.30% 12.59% 1.67% 8.99% 0.29% -13.45%
AAPL pe 13.03% 21.75% 4.71% 20.38% 32.19% 8.48% -0.50% 10.88% 0.32% -11.04%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for AAPL Current Market Price: 196.94 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
AAPL shares 11.48% 11.12% 10.73% 11.09% 38.67% 39.84%
AAPL shares_calc -3.76% -4.45% -4.88% -4.59% -4.21% -4.04%
AAPL capex 1.96% -1.49% -2.97% -3.17% -5.82% -16.80%
AAPL depreciation 0.18% 4.21% 5.67% 14.73% 22.24% 32.06%
AAPL evToOcf 19.24% 12.08% 8.78% 15.49% 15.23% 3.92%
AAPL pocf 19.88% 12.10% 8.36% 14.78% 14.41% 3.42%
AAPL pe 17.42% 8.64% 6.35% 13.47% 14.03% 2.79%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...