ABBV →
Latest Report → ← All Tickers

AAPL

AAPL

Hold 2026-03-09
Model
DCF
Price at Report
$257.46
Base IV
$244.79
Bear IV
$156.79
Bull IV
$384.29
Entry Zone: 210-240 · Sell Above: 340
Bore Family Office
Bore Family Office
Valuation Report — Apple Inc. (AAPL) • March 9, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 8.90% • Current Price: $257.46
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

Apple was founded by Steve Jobs, Steve Wozniak, and Ronald Wayne in 1976 in Cupertino, CA. It became the world's most valuable company by building the iPhone ecosystem — the most profitable consumer electronics platform in history. Under Tim Cook (CEO since 2011), Apple has executed a masterful pivot from hardware-centric revenues toward high-margin Services, creating a flywheel: devices attract users, users consume Services, Services fund device R&D.

Apple operates five reportable segments, with iPhone accounting for ~52% of revenue and Services growing to 24%. The company has repurchased over $700B of stock since 2012 — the largest buyback program in corporate history.

SegmentDescription% RevenueRevenue (FY25)YoY GrowthMargin Profile
iPhoneFlagship smartphone — entire ecosystem anchor~52%~$215B+7%High (38-42% gross)
ServicesApp Store, iCloud, Apple TV+, Apple Pay, licensing~24%~$100B+15%Very High (~75% gross)
MacMacBook and desktop computers (Apple Silicon)~8%~$33B+8%Moderate
iPadTablets — iPad Pro, Air, mini~7%~$29B+7%Moderate
Wearables/HomeAirPods, Apple Watch, HomePod, Vision Pro~9%~$37B+5%Moderate

Services is the crown jewel: growing 15%+/yr, ~75% gross margins, and increasingly sticky (1B+ paid subscribers). iPhone upgrade cycles extending to 4-5 years creates headwinds for hardware revenue, but Services continues to compound. Vision Pro ($3,499) is a nascent category with meaningful long-term optionality but immaterial to near-term financials.

📊 Financial Snapshot
MetricFY2021FY2022FY2023FY2024FY2025
Revenue ($M)$365,817$394,328$383,285$391,035$416,161
EBITDA ($M)$120,233$130,541$125,820$134,661$144,748
Operating Income ($M)$108,949$119,437$114,301$123,216$133,050
Net Income ($M)$94,680$99,803$96,995$93,736$112,010
EPS (diluted)$5.61$6.11$6.13$6.09$7.46
Free Cash Flow ($M)$92,953$111,443$99,584$108,807$98,767
Annual DPS$0.850$0.900$0.940$0.980$1.020
Total Debt ($M)$124,719$120,069$111,088$106,629$98,657
Rev YoY Growth+7.8%-2.8%+2.0%+6.4%
⚙️ WACC Build (DCF)
InputValueNotes
Risk-Free Rate (Rf)4.30%10-yr US Treasury yield
Beta (β)1.100Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)10.35%Ke = Rf + β × ERP
Pre-Tax Cost of Debt3.20%Interest exp / gross debt
After-Tax Cost of Debt (Kd)2.70%× (1 − 16%)
Weight Equity (We)97.5%Mkt cap $0.0B
Weight Debt (Wd)2.5%Gross debt $0.0B
WACC8.90%DCF discount rate
📈 DCF Scenarios
$157
🔴 Bear
$245
📊 Base
$384
🚀 Bull
$257.46
Current Price
$297
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$117.72B$108.10B$108.10B
Year 2Stage 1$127.14B$107.21B$215.30B
Year 3Stage 1$137.31B$106.32B$321.62B
Year 4Stage 1$148.29B$105.44B$427.07B
Year 5Stage 1$160.16B$104.57B$531.64B
Year 6Stage 2$168.16B$100.82B$632.46B
Year 7Stage 2$176.57B$97.21B$729.67B
Year 8Stage 2$185.40B$93.73B$823.41B
Year 9Stage 2$194.67B$90.38B$913.78B
Year 10Stage 2$204.41B$87.14B$1000.92B
TerminalTV=$3273.7BPV(TV)=$1395.6B (58% of EV)EV=$2396.5B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$124.26B$114.10B$114.10B
Year 2Stage 1$141.66B$119.45B$233.55B
Year 3Stage 1$161.49B$125.04B$358.60B
Year 4Stage 1$184.10B$130.90B$489.49B
Year 5Stage 1$209.87B$137.03B$626.52B
Year 6Stage 2$228.76B$137.15B$763.68B
Year 7Stage 2$249.35B$137.28B$900.96B
Year 8Stage 2$271.79B$137.41B$1038.36B
Year 9Stage 2$296.25B$137.53B$1175.90B
Year 10Stage 2$322.91B$137.66B$1313.56B
TerminalTV=$5637.3BPV(TV)=$2403.2B (65% of EV)EV=$3716.8B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$130.80B$120.11B$120.11B
Year 2Stage 1$156.96B$132.35B$252.46B
Year 3Stage 1$188.35B$145.84B$398.31B
Year 4Stage 1$226.02B$160.71B$559.02B
Year 5Stage 1$271.23B$177.09B$736.10B
Year 6Stage 2$306.49B$183.76B$919.86B
Year 7Stage 2$346.33B$190.68B$1110.54B
Year 8Stage 2$391.35B$197.85B$1308.39B
Year 9Stage 2$442.23B$205.30B$1513.69B
Year 10Stage 2$499.72B$213.03B$1726.73B
TerminalTV=$9577.9BPV(TV)=$4083.1B (70% of EV)EV=$5809.9B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
6.9%$302$324$352$386$431
7.4%$273$291$312$339$372
7.9%$249$263$280$301$326
8.4%$228$240$254$270$290
8.9%$210$220$232$245$260
9.4%$195$203$213$223$236
9.9%$181$188$196$205$216
10.4%$169$175$182$190$198
10.9%$159$164$169$176$183

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyFwd P/EEV/EBITDAP/FCFDiv YieldNotes
AAPL29.7x24.5x38x0.4%Self
MSFT31.0x23.8x36x0.8%Software platform
GOOGL21.0x14.1x24x0.5%Search + Cloud
SAMSUNG14.0x8.2x18x2.8%Devices comp
AAPL 5yr avg26.0x19.0x28xOwn history
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$1.020
Current Yield0.40%
Consecutive Growth Years13
1-yr DPS CAGR+4.1%
3-yr DPS CAGR+4.5%
5-yr DPS CAGR+4.7%
10-yr DPS CAGR
Payout Ratio (DPS/EPS)13.7%
FCF Payout Ratio15.5%
Sustainability VerdictSafe
Very low payout ratio (14% of EPS, 16% of FCF). Dividend is primarily symbolic — buybacks ($90B+/yr in recent years) drive the majority of shareholder returns. No risk of dividend cut. Apple will continue low-single-digit annual increases.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$5.61Actual
2022$6.11Actual
2023$6.13Actual
2024$6.09Actual
2025$7.46Actual
2026$7.99$8.68$9.2948Estimate
2027$8.30$9.53$10.8746Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$365.8BActual
2022$394.3BActual
2023$383.3BActual
2024$391.0BActual
2025$416.2BActual
2026$439.8B$474.8B$504.5B48Estimate
2027$464.4B$506.5B$556.4B46Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $297.10 | Range $200–$350
AnalystFirmRatingPTUpside
Daniel IvesWedbushBuy$350+35.9%
Barton CrockettRosenblattHold$268+4.1%
Tim LongBarclaysSell$248-3.7%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q1 FY2026$2.40 vs $2.35+$0.05 ✅$124.3B vs $124.0B+$0.3B ✅In-line
Q4 FY2025$1.64 vs $1.60+$0.04 ✅$94.9B vs $94.6B+$0.3B ✅In-line
Q3 FY2025$1.65 vs $1.55+$0.10 ✅$85.8B vs $84.7B+$1.1B ✅In-line
Q2 FY2025$1.65 vs $1.62+$0.03 ✅$95.4B vs $94.1B+$1.3B ✅In-line
(e) Confidence Band Commentary
AAPL is a consistent but modest beater — 2-5% above consensus. Wide analyst PT spread ($200-$350) reflects genuine disagreement: bears see China risk + AI monetization lag; bulls see Services compounding + Apple Intelligence driving an iPhone upgrade supercycle. The $297 consensus PT implies only 15% upside — not compelling at current price. Barclays Sell ($248) is the notable dissent.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull Case — Services Flywheel + AI Supercycle: Apple Intelligence (generative AI features in iOS 18+) could catalyze the largest iPhone upgrade cycle since 5G. If 200M+ iPhone users upgrade to AI-capable hardware in 2025-26, Services attach rates follow. The installed base of 2.2B+ active devices is the real moat — each device is a revenue terminal for App Store, iCloud, and future AI services (potential premium subscription). Services growing from $100B to $150B+ by 2027 re-rates the multiple.

Bear Case — China Exposure + AI Monetization Risk: China (~19% of revenue) faces structural risks: government pressure to use Huawei over iPhone, trade war escalation under Trump tariffs (Apple imports most iPhones from China/Vietnam). Apple Intelligence is NOT available in China, the largest potential market for AI features. If AI features don't drive upgrades, revenue growth stays at low-single digits and the stock de-rates. The stock at 30x P/E prices in an AI supercycle — if that doesn't materialize, downside is real.

Base Assumptions: China risk is manageable (partial manufacturing shift to India). Services continues 15%/yr compounding. iPhone grows mid-single digits. The 14% consensus FCF growth rate is reasonable but requires AI features gaining traction. At $257, the stock is fairly valued — not expensive, not cheap. Hold position; look to add below $225-240 where valuation becomes more compelling.

⚖️ DCF Verdict: Hold — Apple Inc. (AAPL)
Current price: $257.46 | Analyst Avg PT: $297.10
$157
🔴 Bear
$245
📊 Base
$384
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$240Begin position
Tier 2 — Add≤$225Add on weakness
Tier 3 — Full≤$210Full allocation
Sell Alert≥$340Above fair value — consider trimming
📂 Current Position Summary
MetricValue
Shares Held897
Average Cost Basis$170.04
Current Market Value$230,942
Unrealized P&L$+78,416 (+51.4%)
Annual DPS$1.020/yr
Annual Dividend Income$915/yr
Current Yield (at price)0.40%
Yield on Cost0.60%
vs Target (~$200K)$230,942 / $200,000 (115%)
Bore Family Office • Analysis generated by Lurch • Not investment advice.