Apple April 2013 valuations

	A	B	C	D	E	F	G	H
1	Name	Revenue Growth	Pre-tax Operating Margin	Debt issued	Cost of capital	Value added by debt to Apple	Value per share	Remarks
2	Aswath Damodaran	8%	25%	$600,000,000.00	11.29%	$8.845 billion	$588
3	Mohammed Albalwi	0%	13%	$50 billion	11.29%	$8.845 billion	$465	Assuming EBIT will start declining after year 4
4	Jordi Safont	6%	20%	$50 billion	11.32%		$539
5		5%	25%	$50 billion	10%		$588
6	Andrés Madrigal	4%	25%	$50 billion	10.42%	$8.845 billion	$558	I do not see an encouraging outlook for sales growth. What do you think about it professor?
7	Ganesh	8%	25%	$50 billion	11.15%
8	nikhil							dnt hv any problem with aaple valuation,but u
9		5%	20%	$50 billion	10%	$8.845 billion		guys are forgetting apple now hv become an emotional company which now works on emotion of people more than stats nd one strong rumor or good news is more than enough to get it back !!
10	Orbiter	5%	28%	$50 billion	10%	$8.845 billion	$628	Two scenarios: no introduction of a lower end phone in which growth is moderate ( close to zero for the next 12-18 months, 7-8% after that)
11	Orbiter	12%	22%	$50 billion	10%	$8.845 billion	$703	Second: adding a lower end phone will bring margin down but ignite some growth
12	Orbiter	0%	3	$50 billion	10%	$8.845 billion	$703	Second: adding a lower end phone will bring margin down but ignite some growth
13		8%	25.00%	$50 billion	11%	$8.845 billion
14	Keith	7%	18	$50,000,000,000.00	10	8545000000	$440	Gotta stabilise earnings at 7%
15	George	20%	38	20	13	$8.845 billion
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98