Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Structural growth fade is mathematically unavoidable at this scale.
Market prices an unbroken AI super-cycle and perpetual >30x multiples.
Apple represents the quintessential mature compounder. The company leverages unparalleled ecosystem lock-in to drive high-margin Services growth alongside a massive, stable hardware installed base. Extreme free cash flow generation and a relentless share repurchase program provide a formidable floor to intrinsic value per share.
Apple represents the quintessential mature compounder. The company leverages unparalleled ecosystem lock-in to drive high-margin Services growth alongside a massive, stable hardware installed base. Extreme free cash flow generation and a relentless share repurchase program provide a formidable floor to intrinsic value per share.
High switching costs across interwoven hardware, software, and services.
Premium brand equity commanding massive pricing power and customer loyalty.
Market prices an unbroken AI super-cycle and perpetual >30x multiples.
Sell. Exceptional business quality fully priced for perfection, leaving zero margin of safety.
Apple Inc. designs, manufactures, and markets smartphones, personal computers, tablets, wearables, and accessories worldwide. The company offers iPhone, a line of smartphones; Mac, a line of personal computers; iPad, a line of multi-purpose tablets; and wearables, home, and accessories comprising AirPods, Apple Vision Pro, Apple TV, Apple Watch, Beats products, and HomePod, as well as Apple branded and third-party accessories. It also provides AppleCare support and cloud services; and operates various platforms, including the App Store that allow customers to discover and download applications and digital content, such as books, music, video, games, and podcasts, as well as advertising services include third-party licensing arrangements and its own advertising platforms. In addition, the company offers various subscription-based services, such as Apple Arcade, a game subscription service; Apple Fitness+, a personalized fitness service; Apple Music, which offers users a curated listening experience with on-demand radio stations; Apple News+, a subscription news and magazine service; Apple TV, which offers exclusive original content and live sports; Apple Card, a co-branded credit card; and Apple Pay, a cashless payment service, as well as licenses its intellectual property. The company serves consumers, and small and mid-sized businesses; and the education, enterprise, and government markets. It distributes third-party applications for its products through the App Store. The company also sells its products through its retail and online stores, and direct sales force; and third-party cellular network carriers and resellers. The company was formerly known as Apple Computer, Inc. and changed its name to Apple Inc. in January 2007. Apple Inc. was founded in 1976 and is headquartered in Cupertino, California.
A combined shock of App Store margin compression via regulation and a hardware upgrade freeze would structurally reset Apple's terminal growth and multiple. Under this stress, the intrinsic floor rests near $141, anchored purely by the capital return program.
Ecosystem Lock-in: High switching costs across interwoven hardware, software, and services.
Intangible Assets: Premium brand equity commanding massive pricing power and customer loyalty.
Network Effects: App Store creates a two-sided network anchoring developers and users.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $111.3B after capex $12.7B, with terminal value at 60.0% of enterprise value. No FCF cliff is projected unless capex/ or materially resets.
If Services growth exceeds 12% and gross margins hold >46%, the AI super-cycle narrative remains intact. If hardware revenue misses and Services decelerate, the market will re-rate the multiple downward toward the intrinsic $199.90 baseline.
If Services growth exceeds 12% and gross margins hold >46%, the AI super-cycle narrative remains intact. If hardware revenue misses and Services decelerate, the market will re-rate the multiple downward toward the intrinsic $199.90 baseline.
If Services growth exceeds 12% and gross margins hold >46%, the AI super-cycle narrative remains intact. If hardware misses and Services decelerate, the market will re-rate the multiple downward toward the intrinsic $199.90 baseline.
Mature phase characterized by aggressive capital return via buybacks ($90B+ annually), substituting fundamental hyper-growth with per-share value accretion.
Catalyzed by edge-AI replacement cycles, driving a multi-year hardware super-cycle and accelerating high-margin Services attach rates.
Defined by consumer hardware saturation, extended replacement rates, and regulatory dismantling of closed-ecosystem economics.
Mature phase characterized by aggressive capital return via buybacks ($90B+ annually), substituting fundamental hyper-growth with per-share value accretion.
Maximum underweight / avoid. Do not deploy fresh capital at current levels.
Trim or exit positions at $287+. Current valuation requires perpetual multiple expansion and ignores mature growth constraints.
Market prices an unbroken AI super-cycle and perpetual >30x multiples.
Fundamental cash flows cap intrinsic value significantly lower.
Sell. Risk/reward is heavily skewed negative.
Upside case: Structural growth fade is mathematically unavoidable at this scale. Downside case: Market prices an unbroken AI super-cycle and perpetual >30x multiples.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Consumer hardware saturation elongates upgrade cycles, antitrust regulatory actions compromise App Store fee structures, and geopolitical tensions strain supply chain efficiency and access to key international markets.
Global antitrust actions force an open ecosystem, compressing App Store margins and eliminating default search revenue.
Lack of compelling edge-AI use cases pushes hardware upgrade cycles past 4.5 years, permanently resetting growth expectations.
Escalating trade tensions severely restrict Asian manufacturing capacity or consumer market access, crushing margins.
The five developments that would weaken our investment case.
Sustained deceleration in top-line expansion indicates slowing device upgrade momentum and reduced customer acquisition, threatening ecosystem monetization and compressing valuation multiples across core hardware product lines.
Current:6.4% for the period ended 2025-09-30
Alert ifConsolidated revenue growth decelerates below 2.0% year-over-year over a trailing twelve-month period
High-margin recurring service income represents the primary driver of margin expansion and premium valuation, so an extended slowdown would undermine cash flow quality and earnings resilience.
Current:$416.16B total revenue for the period ended 2025-09-30
Alert ifServices segment revenue growth decelerates below 8.0% year-over-year over two consecutive fiscal quarters
Margin contraction reflects diminishing hardware pricing power, escalating component input expenses, or aggressive promotional discounting, eroding operational profitability and dampening free cash flow generation.
Current:46.9% for the period ended 2025-09-30
Alert ifGross profit margin contracts below 46.0% over any fiscal quarter
Weakening cash conversion impairs balance sheet flexibility, restricting ongoing share repurchases and capital return programs that provide crucial downside support to per-share earnings growth.
Current:0.995 operating cash flow to net income ratio as of 2026-05-08
Alert ifOperating cash flow to net income ratio falls below 0.90x over a trailing four-quarter period
Mandated unbundling of digital storefront fees or loss of high-margin search partner payments directly impairs profitability, permanently reducing terminal operating profitability and cash generation.
Current:32.0% operating margin for the period ended 2025-09-30
Alert ifOperating margin falls below 30.0% over two consecutive fiscal quarters following a filed adverse court ruling or international regulatory ban on App Store exclusivity
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted EPS, discount each year's earnings at cost of equity, then add a Gordon-growth terminal value.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and at , then adjust for signed per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
Accelerated hardware replacement cycles catalyzed by edge-AI (Apple Intelligence), sustained margin expansion as Services dominate the revenue mix, and successful entry into new adjacent wearables/health markets.
Apple represents the quintessential mature compounder. The company leverages unparalleled ecosystem lock-in to drive high-margin Services growth alongside a massive, stable hardware installed base. Extreme free cash flow generation and a relentless share repurchase program provide a formidable floor to intrinsic value per share.
If Services growth exceeds 12% and gross margins hold >46%, the AI super-cycle narrative remains intact. If hardware revenue misses and Services decelerate, the market will re-rate the multiple downward toward the intrinsic $199.90 baseline.
Warning level: Consolidated revenue growth decelerates below 2.0% year-over-year over a trailing twelve-month period. Sustained deceleration in top-line expansion indicates slowing device upgrade momentum and reduced customer acquisition, threatening ecosystem monetization and compressing valuation multiples across core hardware product lines.
Warning level: Services segment revenue growth decelerates below 8.0% year-over-year over two consecutive fiscal quarters. High-margin recurring service income represents the primary driver of margin expansion and premium valuation, so an extended slowdown would undermine cash flow quality and earnings resilience.
Warning level: Gross profit margin contracts below 46.0% over any fiscal quarter. Margin contraction reflects diminishing hardware pricing power, escalating component input expenses, or aggressive promotional discounting, eroding operational profitability and dampening free cash flow generation.
Warning level: Operating cash flow to net income ratio falls below 0.90x over a trailing four-quarter period. Weakening cash conversion impairs balance sheet flexibility, restricting ongoing share repurchases and capital return programs that provide crucial downside support to per-share earnings growth.
Warning level: Operating margin falls below 30.0% over two consecutive fiscal quarters following a filed adverse court ruling or international regulatory ban on App Store exclusivity. Mandated unbundling of digital storefront fees or loss of high-margin search partner payments directly impairs profitability, permanently reducing terminal operating profitability and cash generation.
| $383.29B |
| $391.04B |
| $416.16B |
| +1.8% |
| Gross profit | $170.78B | $169.15B | $180.68B | $195.20B | +4.6% |
| Operating income | $119.44B | $114.30B | $123.22B | $133.05B | +3.7% |
| Net income | $99.80B | $97.00B | $93.74B | $112.01B | +3.9% |
| EPS (diluted) | $6.11 | $6.13 | $6.08 | $7.46 | +6.9% |
| EBITDA | $130.54B | $125.82B | $134.66B | $144.75B | +3.5% |
| R&D | $26.25B | $29.92B | $31.37B | $34.55B | +9.6% |
| SG&A | $25.09B | $24.93B | $26.10B | $27.60B | +3.2% |
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Revenue | 416,161,000,000 |
|---|---|
| Cost of revenue | 220,960,000,000 |
| Gross profit | 195,201,000,000 |
| Operating expenses | 62,151,000,000 |
| Operating income | 133,050,000,000 |
| Non-operating items and tax | -21,040,000,000 |
| Net income | 112,010,000,000 |
| Total assets | 359,241,000,000 |
|---|---|
| Cash | 35,934,000,000 |
| Current assets | 147,957,000,000 |
| Total liabilities | 285,508,000,000 |
| Current liabilities | 165,631,000,000 |
| Shareholders’ equity | 73,733,000,000 |
Point-in-time financial data used in the 2026-05-08 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-09-30 | 394.3B | 130.5B | 99.8B | 122.2B | 111.4B | 10.7B | 11.1B | 9B | 89.4B | 14.8B | -123M | — | — | — | — | 23.6B | 132.5B | 30.3% | — | 8.5% | — |
| 2023-09-30 | 383.3B | 125.8B | 97B | 110.5B | 99.6B | 11B | 11.5B | 10.8B | 77.6B | 15B | -9.9B | — | — | — | — | 30B | 111.1B | 29.8% | — | 9.5% | — |
| 2024-09-30 | 391B | 134.7B | 93.7B | 118.3B | 108.8B | 9.4B | 11.4B | 11.7B | 94.9B | 15.2B | -6B | — | — | — | — | 29.9B | 106.6B | 31.5% | — | 8.2% | — |
| 2025-09-30 | 416.2B | 144.7B | 112B | 111.5B | 98.8B | 12.7B | 11.7B | 12.9B | 90.7B | 15.4B | -8.5B | — | — | — | — | 35.9B | 98.7B | 32.0% | — | 9.0% | — |
AAPL trades at 30.1x forward earnings against a peer median of 18.7x; EV/EBITDA of 26.5x against a peer median of 19.7x; 6 peers.
| Await multiple compression. Intrinsic value mid-point sits at $199.90. Begin accumulating below $175 where margin of safety emerges. |
| 21.3% |
| NVDA | NVIDIA Corporation | 18.7x | 23.8x | 38.2x | 101.5% | 65.0% |
| MSFT | Microsoft Corporation | 21.7x | 9.8x | 16.9x | 34.0% | 46.3% |
| AVGO | Broadcom Inc. | 22.8x | 28.6x | 55.5x | 33.4% | 44.9% |
| MU | Micron Technology Inc. | 6.4x | 12.5x | 19.7x | 39.8% | 67.6% |
