Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: AAPL - Apple Inc., also organized by 1 group tags below ...


1. (new beta feature) Reverse DCF based on fcf(free cash flow) for AAPL price: 189.37 as of date: 2023-11-29 Current Market Price: 189.37 as of 2023-11-29

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 expectedGrowthRate_MarketIsPricing
AAPL PE_YEAR_2032 = 7 24.57%
AAPL PE_YEAR_2032 = 10 20.66%
AAPL PE_YEAR_2032 = 15 16.22%
AAPL PE_YEAR_2032 = 20 13.11%
AAPL PE_YEAR_2032 = 25 10.72%
AAPL PE_YEAR_2032 = 30 8.79%
AAPL PE_YEAR_2032 = 40 5.79%
AAPL input_data {"marketcap": 3091620344030.0, "fcf": 111443000000, "discount_rate": 0.1, "period": 10}
AAPL input_data_url_param input_data={"marketcap": 3091620344030.0, "fcf": 111443000000, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 189.37 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for AAPL
6. override link: reverse dcf with override in URL for AAPL
7. inf values means, fcf is negative or we do not have data for the stock/ticker




2. Showing REVERSE_DCF_RAW report for AAPL Current Market Price: 189.37 as of 2023-11-29

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 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AAPL revenue 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 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 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 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 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 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 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 2115.01B 2968.73B 2291.64B 1333.49B 759.02B 802.22B 565.99B 529.93B 577.57B 437.38B 406.21B 306.28B 240.07B
AAPL shares 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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically its the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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)